{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/203650","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"203650","name":"드림시큐리티","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":2690,"marketCap":273585061960,"sharesOutstanding":101704484,"asOf":"2026-09-26T15:09:35.487Z"},"valuation":{"fiscalYear":2025,"per":33.04,"perTtm":22.08,"ttmPeriod":"25Q3~26Q2","pbr":2.3,"psr":0.86,"evEbitda":null,"ev":577679907685,"fcff":-10670236043,"fcffYield":-0.0185,"roe":0.0719,"revenueGrowth":{"y1":0.186,"y3":0.1246,"y5":0.1502},"operatingIncomeGrowth":{"y1":-0.1232,"y3":-0.0379,"y5":0.1149},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.509Z"},"price":{"high52w":4615,"low52w":1422,"fromHigh":-0.4171,"returns":[{"label":"1개월","value":0.2689},{"label":"3개월","value":0.2541},{"label":"6개월","value":0.6012},{"label":"1년","value":0.6718},{"label":"3년","value":0.7769},{"label":"5년","value":0.2056}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":28316767323,"operatingIncome":3145380676,"netIncome":3139200345,"controllingNetIncome":3139200345,"ebitda":3671489758,"fcff":2507051270,"cfo":3163414641,"capex":656363371,"totalAssets":27006031314,"totalLiabilities":2943298437,"totalEquity":24062732877,"cash":6275172989,"totalDebt":600000000},{"fiscalYear":2019,"statement":"연결","revenue":28815881240,"operatingIncome":1771024536,"netIncome":2526905862,"controllingNetIncome":2526905862,"ebitda":2737665166,"fcff":1994651412,"cfo":2341753253,"capex":378809104,"totalAssets":77347109851,"totalLiabilities":13040511511,"totalEquity":64306598340,"cash":3098895027,"totalDebt":10689698860},{"fiscalYear":2020,"statement":"연결","revenue":158408332970,"operatingIncome":13050945076,"netIncome":6177768498,"controllingNetIncome":4933893361,"ebitda":null,"fcff":12875931890,"cfo":11791308508,"capex":3661005531,"totalAssets":281660207890,"totalLiabilities":159156515673,"totalEquity":122503692217,"cash":33372882021,"totalDebt":129379512174},{"fiscalYear":2021,"statement":"연결","revenue":189510984336,"operatingIncome":17672823539,"netIncome":15037150229,"controllingNetIncome":12823199690,"ebitda":null,"fcff":-661159538,"cfo":-2238204978,"capex":3253088205,"totalAssets":348935133310,"totalLiabilities":275376390179,"totalEquity":73558743131,"cash":53097847063,"totalDebt":242927757050},{"fiscalYear":2022,"statement":"연결","revenue":224194724198,"operatingIncome":25249946273,"netIncome":9675895026,"controllingNetIncome":9656471865,"ebitda":null,"fcff":-19692278837,"cfo":-25336595901,"capex":1132954913,"totalAssets":390836741095,"totalLiabilities":305451917704,"totalEquity":85384823391,"cash":30332898572,"totalDebt":235056552477},{"fiscalYear":2023,"statement":"연결","revenue":232738679548,"operatingIncome":33279006375,"netIncome":22358222110,"controllingNetIncome":22491074630,"ebitda":null,"fcff":30338744506,"cfo":20735318067,"capex":1795453180,"totalAssets":405940375912,"totalLiabilities":299328030265,"totalEquity":106612345647,"cash":40854362646,"totalDebt":235678108529},{"fiscalYear":2024,"statement":"연결","revenue":268839122078,"operatingIncome":25645563681,"netIncome":12074733764,"controllingNetIncome":12977282637,"ebitda":null,"fcff":11118070821,"cfo":-3000882452,"capex":2360352007,"totalAssets":536634884685,"totalLiabilities":388891992199,"totalEquity":147742892486,"cash":78812009509,"totalDebt":341051000066},{"fiscalYear":2025,"statement":"연결","revenue":318850687156,"operatingIncome":22485342269,"netIncome":7391870568,"controllingNetIncome":8280518224,"ebitda":null,"fcff":-10670236043,"cfo":-14788435920,"capex":9311721576,"totalAssets":571181917000,"totalLiabilities":421248180938,"totalEquity":149933736062,"cash":58903523674,"totalDebt":362998369399}],"quarterly":[{"stockCode":"203650","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":75117316645,"operatingIncome":3997488742,"netIncome":4066151088,"prevYearRevenue":69540497211,"prevYearOperatingIncome":6594427673,"prevYearNetIncome":301641022,"source":"11014","updatedAt":"2026-08-26T22:24:13.878Z"},{"stockCode":"203650","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":94675020615,"operatingIncome":10081329181,"netIncome":3263548122,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:13.880Z"},{"stockCode":"203650","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":108396221463,"operatingIncome":3760781819,"netIncome":275674445,"prevYearRevenue":74176576537,"prevYearOperatingIncome":5934440074,"prevYearNetIncome":686373299,"source":"11013","updatedAt":"2026-08-26T22:24:13.325Z"},{"stockCode":"203650","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":108304341195,"operatingIncome":8161426426,"netIncome":4783122848,"prevYearRevenue":74881773359,"prevYearOperatingIncome":2472084272,"prevYearNetIncome":-624201941,"source":"11012","updatedAt":"2026-08-26T22:24:13.564Z"}]}