{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/213420","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":"213420","name":"덕산네오룩스","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":28700,"marketCap":712654837300,"sharesOutstanding":24831179,"asOf":"2026-09-26T15:09:35.491Z"},"valuation":{"fiscalYear":2025,"per":13.4,"perTtm":9.69,"ttmPeriod":"25Q3~26Q2","pbr":1.58,"psr":2.07,"evEbitda":null,"ev":649237470469,"fcff":46492172868,"fcffYield":0.0716,"roe":0.125,"revenueGrowth":{"y1":0.6222,"y3":0.2491,"y5":0.1902},"operatingIncomeGrowth":{"y1":0.1576,"y3":0.1063,"y5":0.0865},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.355Z"},"price":{"high52w":55800,"low52w":25900,"fromHigh":-0.4857,"returns":[{"label":"1개월","value":-0.1128},{"label":"3개월","value":-0.0544},{"label":"6개월","value":-0.4585},{"label":"1년","value":-0.3622},{"label":"3년","value":-0.3287},{"label":"5년","value":-0.5665}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":90692655890,"operatingIncome":20319872482,"netIncome":18812119242,"controllingNetIncome":null,"ebitda":23403612540,"fcff":719204129,"cfo":8158311406,"capex":7439107277,"totalAssets":160322812451,"totalLiabilities":19376880851,"totalEquity":140945931600,"cash":38165674623,"totalDebt":1000000000},{"fiscalYear":2019,"statement":"별도","revenue":97873417668,"operatingIncome":20761496950,"netIncome":19157035118,"controllingNetIncome":null,"ebitda":24846817256,"fcff":9342290094,"cfo":22156753348,"capex":12814463254,"totalAssets":181310980033,"totalLiabilities":21368228323,"totalEquity":159942751710,"cash":38904477071,"totalDebt":1000000000},{"fiscalYear":2020,"statement":"별도","revenue":144162647179,"operatingIncome":40112481933,"netIncome":33343534849,"controllingNetIncome":null,"ebitda":41311939046,"fcff":17101291294,"cfo":42493743847,"capex":25392452553,"totalAssets":220912869319,"totalLiabilities":28157053090,"totalEquity":192755816229,"cash":50590834314,"totalDebt":1000000000},{"fiscalYear":2021,"statement":"연결","revenue":191358001344,"operatingIncome":50975561267,"netIncome":46834338496,"controllingNetIncome":46834487595,"ebitda":58115359563,"fcff":33455465330,"cfo":44484661032,"capex":11029195702,"totalAssets":336665713371,"totalLiabilities":49559148183,"totalEquity":287106565188,"cash":133623796577,"totalDebt":18294943716},{"fiscalYear":2022,"statement":"연결","revenue":176677173188,"operatingIncome":44866531676,"netIncome":38919638935,"controllingNetIncome":38921136724,"ebitda":null,"fcff":33636429163,"cfo":48943399368,"capex":15306970205,"totalAssets":361537915718,"totalLiabilities":41206237089,"totalEquity":320331678629,"cash":132735420842,"totalDebt":18994917908},{"fiscalYear":2023,"statement":"연결","revenue":163702143267,"operatingIncome":32919649532,"netIncome":35804054122,"controllingNetIncome":35805412362,"ebitda":null,"fcff":33964922105,"cfo":49954659612,"capex":15989737507,"totalAssets":404327492881,"totalLiabilities":51134113424,"totalEquity":353193379457,"cash":39747720551,"totalDebt":21723221992},{"fiscalYear":2024,"statement":"연결","revenue":212252223722,"operatingIncome":52471548274,"netIncome":45760807753,"controllingNetIncome":45762226516,"ebitda":63316414000,"fcff":38667962602,"cfo":58827571748,"capex":20159609146,"totalAssets":452311743362,"totalLiabilities":53306384178,"totalEquity":399005359184,"cash":71262488271,"totalDebt":21981002557},{"fiscalYear":2025,"statement":"연결","revenue":344309797191,"operatingIncome":60742428308,"netIncome":53957306202,"controllingNetIncome":53190500581,"ebitda":null,"fcff":46492172868,"cfo":60554543363,"capex":14062370495,"totalAssets":714152331754,"totalLiabilities":243692718793,"totalEquity":470459612961,"cash":126289412183,"totalDebt":62872045352}],"quarterly":[{"stockCode":"213420","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":98331385115,"operatingIncome":17501012372,"netIncome":14091756064,"prevYearRevenue":54880094446,"prevYearOperatingIncome":12543126327,"prevYearNetIncome":10644675032,"source":"11014","updatedAt":"2026-08-26T22:20:54.092Z"},{"stockCode":"213420","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":127106780153,"operatingIncome":23063427798,"netIncome":22703108745,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:54.097Z"},{"stockCode":"213420","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":72874197217,"operatingIncome":17090471669,"netIncome":16807300037,"prevYearRevenue":37944208508,"prevYearOperatingIncome":9898148958,"prevYearNetIncome":8196379839,"source":"11013","updatedAt":"2026-08-26T22:20:53.551Z"},{"stockCode":"213420","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":94584555044,"operatingIncome":18499176470,"netIncome":19940655101,"prevYearRevenue":80927423415,"prevYearOperatingIncome":10279839180,"prevYearNetIncome":8966061554,"source":"11012","updatedAt":"2026-08-26T22:20:53.793Z"}]}