{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/223250","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":"223250","name":"드림씨아이에스","market":"KOSDAQ","sector":"자연과학 및 공학 연구개발업","lastPrice":3460,"marketCap":85117536240,"sharesOutstanding":24600444,"asOf":"2026-09-26T15:09:35.498Z"},"valuation":{"fiscalYear":2025,"per":11.94,"perTtm":132.99,"ttmPeriod":"25Q3~26Q2","pbr":1.11,"psr":1.28,"evEbitda":null,"ev":79652063341,"fcff":13498370514,"fcffYield":0.1695,"roe":0.0987,"revenueGrowth":{"y1":0.136,"y3":0.1968,"y5":0.2319},"operatingIncomeGrowth":{"y1":0.0357,"y3":-0.0344,"y5":0.0179},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.076Z"},"price":{"high52w":7690,"low52w":2450,"fromHigh":-0.5501,"returns":[{"label":"1개월","value":0.0282},{"label":"3개월","value":0.1161},{"label":"6개월","value":-0.3038},{"label":"1년","value":-0.099},{"label":"3년","value":-0.5541},{"label":"5년","value":-0.2432}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":23489321776,"operatingIncome":4793821956,"netIncome":4853653377,"controllingNetIncome":4853653377,"ebitda":5046855470,"fcff":3125193610,"cfo":3420257179,"capex":330344545,"totalAssets":48593025949,"totalLiabilities":12132876305,"totalEquity":36460149644,"cash":4166420592,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":26153499622,"operatingIncome":3616705398,"netIncome":3228748772,"controllingNetIncome":3228748772,"ebitda":null,"fcff":4831723109,"cfo":5882092052,"capex":1118724332,"totalAssets":56705488153,"totalLiabilities":18725591941,"totalEquity":37979896212,"cash":3491953872,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":38873659888,"operatingIncome":5817566011,"netIncome":4522146622,"controllingNetIncome":4405407239,"ebitda":null,"fcff":8571547321,"cfo":9082903799,"capex":627855445,"totalAssets":77965673188,"totalLiabilities":27523615378,"totalEquity":50442057810,"cash":8949814617,"totalDebt":5431176991},{"fiscalYear":2023,"statement":"연결","revenue":47844017772,"operatingIncome":1587789100,"netIncome":3857550745,"controllingNetIncome":3738977106,"ebitda":3284983555,"fcff":5797479972,"cfo":7333302064,"capex":1687056733,"totalAssets":88627445872,"totalLiabilities":31696402732,"totalEquity":56931043140,"cash":5804073863,"totalDebt":3491491316},{"fiscalYear":2024,"statement":"연결","revenue":58653219588,"operatingIncome":5057419117,"netIncome":5412966126,"controllingNetIncome":5280148695,"ebitda":null,"fcff":-1418430785,"cfo":-85189168,"capex":1491591038,"totalAssets":118538334937,"totalLiabilities":41983147641,"totalEquity":76555187296,"cash":22662678430,"totalDebt":3767838007},{"fiscalYear":2025,"statement":"연결","revenue":66631382584,"operatingIncome":5237820169,"netIncome":7508007182,"controllingNetIncome":7126429189,"ebitda":null,"fcff":13498370514,"cfo":14065261506,"capex":668586878,"totalAssets":161841316234,"totalLiabilities":76044463677,"totalEquity":85796852557,"cash":22309534258,"totalDebt":16844061359}],"quarterly":[{"stockCode":"223250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":16516220311,"operatingIncome":2787768038,"netIncome":13721770621,"prevYearRevenue":18194631816,"prevYearOperatingIncome":1457156139,"prevYearNetIncome":1213081787,"source":"11014","updatedAt":"2026-08-26T22:28:05.044Z"},{"stockCode":"223250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":19343640286,"operatingIncome":-388455265,"netIncome":-8376712568,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:05.046Z"},{"stockCode":"223250","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":17410609115,"operatingIncome":538742801,"netIncome":-257690130,"prevYearRevenue":14170286886,"prevYearOperatingIncome":1327053313,"prevYearNetIncome":966015121,"source":"11013","updatedAt":"2026-08-26T22:28:04.522Z"},{"stockCode":"223250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":20011130038,"operatingIncome":2267023112,"netIncome":-4447331567,"prevYearRevenue":16601235101,"prevYearOperatingIncome":1511454083,"prevYearNetIncome":1196934008,"source":"11012","updatedAt":"2026-08-26T22:28:04.758Z"}]}