{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/206560","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":"206560","name":"덱스터","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":919,"marketCap":23353385384,"sharesOutstanding":25411736,"asOf":"2026-09-26T15:09:35.489Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.42,"evEbitda":5.11,"ev":48728630038,"fcff":-35023988883,"fcffYield":-0.7188,"roe":-0.1529,"revenueGrowth":{"y1":0.0322,"y3":-0.0561,"y5":0.1605},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.566Z"},"price":{"high52w":5320,"low52w":805,"fromHigh":-0.8273,"returns":[{"label":"1개월","value":0.0222},{"label":"3개월","value":-0.1713},{"label":"6개월","value":-0.7078},{"label":"1년","value":-0.8279},{"label":"3년","value":-0.872},{"label":"5년","value":-0.9317}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":39216741380,"operatingIncome":2067364239,"netIncome":2818373099,"controllingNetIncome":null,"ebitda":5845297031,"fcff":10391365467,"cfo":11937506906,"capex":1595533315,"totalAssets":80815032958,"totalLiabilities":17589976176,"totalEquity":63225056782,"cash":21237518392,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":55482724496,"operatingIncome":-5357793769,"netIncome":-7707267056,"controllingNetIncome":null,"ebitda":-621609602,"fcff":4719206597,"cfo":8160368757,"capex":3441162160,"totalAssets":66525819237,"totalLiabilities":11194472666,"totalEquity":55331346571,"cash":8179648212,"totalDebt":3513252356},{"fiscalYear":2020,"statement":"연결","revenue":26329132002,"operatingIncome":202551854,"netIncome":-3042768017,"controllingNetIncome":null,"ebitda":2786878380,"fcff":15597103266,"cfo":16565170021,"capex":968066755,"totalAssets":68566008956,"totalLiabilities":11275174355,"totalEquity":57290834601,"cash":14591081849,"totalDebt":2294879218},{"fiscalYear":2021,"statement":"연결","revenue":43025492366,"operatingIncome":-569745007,"netIncome":-447246624,"controllingNetIncome":null,"ebitda":null,"fcff":-9017130201,"cfo":-1534038749,"capex":7543666386,"totalAssets":94721172636,"totalLiabilities":32398609981,"totalEquity":62322562655,"cash":13274851693,"totalDebt":17043117929},{"fiscalYear":2022,"statement":"연결","revenue":65905730689,"operatingIncome":-2512357680,"netIncome":-6173487763,"controllingNetIncome":null,"ebitda":1851473766,"fcff":-361687906,"cfo":3389766243,"capex":3751454149,"totalAssets":91913825993,"totalLiabilities":34282975881,"totalEquity":57630850112,"cash":26658266927,"totalDebt":14301431651},{"fiscalYear":2023,"statement":"연결","revenue":67717191460,"operatingIncome":-41361146,"netIncome":-886106340,"controllingNetIncome":null,"ebitda":null,"fcff":null,"cfo":11791522172,"capex":null,"totalAssets":85927997593,"totalLiabilities":27397729229,"totalEquity":58530268364,"cash":24057286865,"totalDebt":9618329349},{"fiscalYear":2024,"statement":"연결","revenue":53688139351,"operatingIncome":-8895513452,"netIncome":-10736203823,"controllingNetIncome":-10895703351,"ebitda":-2295615796,"fcff":-1045965016,"cfo":2621608354,"capex":3667573370,"totalAssets":103565610601,"totalLiabilities":54676679449,"totalEquity":48888931152,"cash":18968794770,"totalDebt":27613638589},{"fiscalYear":2025,"statement":"연결","revenue":55416993715,"operatingIncome":-6505871065,"netIncome":-6793621017,"controllingNetIncome":-6128865511,"ebitda":9537375876,"fcff":-35023988883,"cfo":-7708424218,"capex":27315564665,"totalAssets":110955446744,"totalLiabilities":67638691099,"totalEquity":43316755645,"cash":11888237604,"totalDebt":37263482258}],"quarterly":[{"stockCode":"206560","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13344043135,"operatingIncome":997552658,"netIncome":1390455348,"prevYearRevenue":11689764637,"prevYearOperatingIncome":-3335430786,"prevYearNetIncome":-3163221832,"source":"11014","updatedAt":"2026-08-26T22:34:23.279Z"},{"stockCode":"206560","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15470637302,"operatingIncome":325449753,"netIncome":552519394,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:23.288Z"},{"stockCode":"206560","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10563287111,"operatingIncome":-3852689876,"netIncome":-4352395610,"prevYearRevenue":14967951710,"prevYearOperatingIncome":-3573412746,"prevYearNetIncome":-4183287481,"source":"11013","updatedAt":"2026-08-26T22:34:22.759Z"},{"stockCode":"206560","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":9848250866,"operatingIncome":-5072509481,"netIncome":-4526474541,"prevYearRevenue":11634361568,"prevYearOperatingIncome":-4255460730,"prevYearNetIncome":-4553308278,"source":"11012","updatedAt":"2026-08-26T22:34:23.045Z"}]}