{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/290120","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":"290120","name":"DH오토리드","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2130,"marketCap":33707627010,"sharesOutstanding":15825177,"asOf":"2026-09-26T15:09:35.522Z"},"valuation":{"fiscalYear":2025,"per":2.42,"perTtm":1.95,"ttmPeriod":"25Q3~26Q2","pbr":0.34,"psr":0.09,"evEbitda":1.27,"ev":60516510191,"fcff":-11669946270,"fcffYield":-0.1928,"roe":0.1503,"revenueGrowth":{"y1":0.3151,"y3":0.1632,"y5":0.1565},"operatingIncomeGrowth":{"y1":0.3254,"y3":-0.0059,"y5":0.0921},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.263Z"},"price":{"high52w":3575,"low52w":2100,"fromHigh":-0.4042,"returns":[{"label":"1개월","value":-0.0719},{"label":"3개월","value":-0.0617},{"label":"6개월","value":-0.1614},{"label":"1년","value":-0.0839},{"label":"3년","value":-0.3016},{"label":"5년","value":-0.6802}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":4.1,"payoutPct":11.7},{"fiscalYear":2024,"dps":80,"yieldPct":3.6,"payoutPct":54.4},{"fiscalYear":2022,"dps":200,"yieldPct":3.4,"payoutPct":9.9},{"fiscalYear":2021,"dps":200,"yieldPct":3.4,"payoutPct":27.5},{"fiscalYear":2020,"dps":200,"yieldPct":2.7,"payoutPct":37.8},{"fiscalYear":2019,"dps":200,"yieldPct":2.8,"payoutPct":null},{"fiscalYear":2018,"dps":200,"yieldPct":3.7,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":193955816878,"operatingIncome":10396276228,"netIncome":8044043788,"controllingNetIncome":null,"ebitda":13632453232,"fcff":10959211848,"cfo":15750424797,"capex":5317749769,"totalAssets":81805754052,"totalLiabilities":40487842296,"totalEquity":41317911756,"cash":14838199651,"totalDebt":8866170622},{"fiscalYear":2019,"statement":"연결","revenue":157452769900,"operatingIncome":10098220731,"netIncome":7976446135,"controllingNetIncome":7978500702,"ebitda":null,"fcff":-8863634248,"cfo":-4788874278,"capex":4728888173,"totalAssets":128281832273,"totalLiabilities":80274468078,"totalEquity":48007364195,"cash":7768047523,"totalDebt":27201904810},{"fiscalYear":2020,"statement":"연결","revenue":171848365914,"operatingIncome":14112106746,"netIncome":5771311635,"controllingNetIncome":5764832926,"ebitda":15361999411,"fcff":13357023272,"cfo":21041154905,"capex":9270700940,"totalAssets":172941810178,"totalLiabilities":122872635727,"totalEquity":50069174451,"cash":20291743166,"totalDebt":20836266457},{"fiscalYear":2021,"statement":"연결","revenue":178955196949,"operatingIncome":11386261656,"netIncome":8247785626,"controllingNetIncome":8304026237,"ebitda":14394871795,"fcff":-5722891482,"cfo":5897786464,"capex":13656319899,"totalAssets":218203926539,"totalLiabilities":152572580453,"totalEquity":65631346086,"cash":40189372709,"totalDebt":33180591620},{"fiscalYear":2022,"statement":"연결","revenue":225952601224,"operatingIncome":22316017859,"netIncome":23861774539,"controllingNetIncome":23840569693,"ebitda":44156061699,"fcff":13921172044,"cfo":19867773614,"capex":9784092721,"totalAssets":232931912364,"totalLiabilities":144521253816,"totalEquity":88410658548,"cash":41571599736,"totalDebt":31590237807},{"fiscalYear":2023,"statement":"연결","revenue":235592265722,"operatingIncome":15774631616,"netIncome":-7545547060,"controllingNetIncome":-16316654157,"ebitda":18634163286,"fcff":4991446400,"cfo":12147013958,"capex":11287957072,"totalAssets":204748192263,"totalLiabilities":119832562579,"totalEquity":84915629684,"cash":39095860872,"totalDebt":16498400000},{"fiscalYear":2024,"statement":"연결","revenue":270395042990,"operatingIncome":16539456188,"netIncome":2299311736,"controllingNetIncome":6659900770,"ebitda":null,"fcff":-6990846336,"cfo":6253917183,"capex":15305695307,"totalAssets":276498592273,"totalLiabilities":179175965611,"totalEquity":97322626662,"cash":19025787375,"totalDebt":38298672370},{"fiscalYear":2025,"statement":"연결","revenue":355590427771,"operatingIncome":21921482734,"netIncome":13578696108,"controllingNetIncome":13943112250,"ebitda":47836849078,"fcff":-11669946270,"cfo":11994286945,"capex":26943372880,"totalAssets":313972572649,"totalLiabilities":203147784252,"totalEquity":110824788397,"cash":32609966900,"totalDebt":59418850081}],"quarterly":[{"stockCode":"290120","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":87402893607,"operatingIncome":6842427921,"netIncome":6552948001,"prevYearRevenue":65644141553,"prevYearOperatingIncome":3377343335,"prevYearNetIncome":163250637,"source":"11014","updatedAt":"2026-08-26T22:32:22.990Z"},{"stockCode":"290120","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":96027839270,"operatingIncome":4257985014,"netIncome":2297908785,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:22.992Z"},{"stockCode":"290120","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":97956615326,"operatingIncome":5196820153,"netIncome":3607432184,"prevYearRevenue":83260489552,"prevYearOperatingIncome":4691134566,"prevYearNetIncome":3639478475,"source":"11013","updatedAt":"2026-08-26T22:32:22.457Z"},{"stockCode":"290120","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":101923616119,"operatingIncome":4063115786,"netIncome":4799810720,"prevYearRevenue":87605715113,"prevYearOperatingIncome":5867533976,"prevYearNetIncome":1088360847,"source":"11012","updatedAt":"2026-08-26T22:32:22.694Z"}]}