{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/000910","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":"000910","name":"유니온","market":"KOSPI","sector":"시멘트, 석회, 플라스터 및 그 제품 제조업","lastPrice":2975,"marketCap":46444566525,"sharesOutstanding":15611619,"asOf":"2026-09-26T15:09:35.233Z"},"valuation":{"fiscalYear":2025,"per":1.99,"perTtm":0.73,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.23,"evEbitda":15.76,"ev":181858640372,"fcff":16524406270,"fcffYield":0.0909,"roe":0.2446,"revenueGrowth":{"y1":-0.0722,"y3":-0.0485,"y5":0.0136},"operatingIncomeGrowth":{"y1":null,"y3":0.2381,"y5":-0.0678},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.251Z"},"price":{"high52w":5930,"low52w":2535,"fromHigh":-0.4983,"returns":[{"label":"1개월","value":0.0034},{"label":"3개월","value":0.1248},{"label":"6개월","value":-0.3223},{"label":"1년","value":-0.3081},{"label":"3년","value":-0.429},{"label":"5년","value":-0.5373}]},"dividends":[{"fiscalYear":2025,"dps":125,"yieldPct":2.95,"payoutPct":8.36},{"fiscalYear":2024,"dps":125,"yieldPct":2.45,"payoutPct":null},{"fiscalYear":2023,"dps":125,"yieldPct":2.32,"payoutPct":null},{"fiscalYear":2022,"dps":125,"yieldPct":2.56,"payoutPct":null},{"fiscalYear":2021,"dps":125,"yieldPct":1.73,"payoutPct":22.19},{"fiscalYear":2020,"dps":125,"yieldPct":2.15,"payoutPct":13.46},{"fiscalYear":2019,"dps":100,"yieldPct":2.52,"payoutPct":null},{"fiscalYear":2018,"dps":100,"yieldPct":2.61,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":208863124669,"operatingIncome":-716957253,"netIncome":-60367215733,"controllingNetIncome":-38091726649,"ebitda":13078661175,"fcff":-18418289618,"cfo":-4498818086,"capex":16147515815,"totalAssets":306580015637,"totalLiabilities":159297371663,"totalEquity":147282643974,"cash":6701248961,"totalDebt":102935000000},{"fiscalYear":2019,"statement":"연결","revenue":212431081894,"operatingIncome":10890229359,"netIncome":-12637321810,"controllingNetIncome":-15801711253,"ebitda":15930866950,"fcff":-847248245,"cfo":16251866425,"capex":19690302459,"totalAssets":325173584878,"totalLiabilities":182382635448,"totalEquity":142790949430,"cash":13648236390,"totalDebt":117374925184},{"fiscalYear":2020,"statement":"연결","revenue":189192653011,"operatingIncome":7813211279,"netIncome":15437191489,"controllingNetIncome":14499861523,"ebitda":12931513338,"fcff":-188378088,"cfo":15846024757,"capex":17940084483,"totalAssets":354433760157,"totalLiabilities":178419689281,"totalEquity":176014070876,"cash":23380425751,"totalDebt":108646242409},{"fiscalYear":2021,"statement":"연결","revenue":215922625914,"operatingIncome":5173428419,"netIncome":10374291668,"controllingNetIncome":8796248073,"ebitda":13433123292,"fcff":2781576628,"cfo":9445706995,"capex":8273896568,"totalAssets":366165151031,"totalLiabilities":182516607328,"totalEquity":183648543703,"cash":18600977219,"totalDebt":102789959493},{"fiscalYear":2022,"statement":"연결","revenue":234981176780,"operatingIncome":2897590739,"netIncome":-9138513568,"controllingNetIncome":-10111295151,"ebitda":12457192774,"fcff":-33578864360,"cfo":-9623730091,"capex":27172072921,"totalAssets":376111723330,"totalLiabilities":201552927080,"totalEquity":174558796250,"cash":9002613028,"totalDebt":141813787645},{"fiscalYear":2023,"statement":"연결","revenue":224649755569,"operatingIncome":-1992452119,"netIncome":-2562126203,"controllingNetIncome":7301201759,"ebitda":9863395075,"fcff":7514541503,"cfo":12492817958,"capex":10166190902,"totalAssets":382846276957,"totalLiabilities":206746720586,"totalEquity":176099556371,"cash":14039385816,"totalDebt":145240705822},{"fiscalYear":2024,"statement":"연결","revenue":218159407914,"operatingIncome":-11456625866,"netIncome":-68904028443,"controllingNetIncome":-41964240844,"ebitda":-303272578,"fcff":18133334237,"cfo":20175303141,"capex":8294056151,"totalAssets":305473764776,"totalLiabilities":203861422466,"totalEquity":101612342310,"cash":7709887970,"totalDebt":146582301978},{"fiscalYear":2025,"statement":"연결","revenue":202400732520,"operatingIncome":5499074402,"netIncome":25562588658,"controllingNetIncome":23355388783,"ebitda":11541568517,"fcff":16524406270,"cfo":18718250659,"capex":7359743306,"totalAssets":333392379451,"totalLiabilities":203838180194,"totalEquity":129554199257,"cash":6772331308,"totalDebt":142186405155}],"quarterly":[{"stockCode":"000910","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":49237237725,"operatingIncome":-708648904,"netIncome":4770766099,"prevYearRevenue":53538417551,"prevYearOperatingIncome":-1749584484,"prevYearNetIncome":-13560587470,"source":"11014","updatedAt":"2026-08-26T22:31:16.923Z"},{"stockCode":"000910","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":48223801224,"operatingIncome":3532248907,"netIncome":15968097843,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:16.926Z"},{"stockCode":"000910","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":45240071678,"operatingIncome":-710591161,"netIncome":32079084786,"prevYearRevenue":50419319975,"prevYearOperatingIncome":1043294158,"prevYearNetIncome":3500073993,"source":"11013","updatedAt":"2026-08-26T22:31:16.408Z"},{"stockCode":"000910","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":53998093829,"operatingIncome":1202162211,"netIncome":11134764387,"prevYearRevenue":54520373596,"prevYearOperatingIncome":1804365694,"prevYearNetIncome":1495836176,"source":"11012","updatedAt":"2026-08-26T22:31:16.648Z"}]}