{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/010400","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":"010400","name":"우진아이엔에스","market":"KOSPI","sector":"건물설비 설치 공사업","lastPrice":4170,"marketCap":31783740000,"sharesOutstanding":7622000,"asOf":"2026-09-26T15:09:35.302Z"},"valuation":{"fiscalYear":2025,"per":4.19,"perTtm":7.53,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.19,"evEbitda":null,"ev":23743388747,"fcff":-309730465,"fcffYield":-0.013,"roe":0.0989,"revenueGrowth":{"y1":0.1953,"y3":0.2508,"y5":0.0321},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":0.2293},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.854Z"},"price":{"high52w":5350,"low52w":2720,"fromHigh":-0.2206,"returns":[{"label":"1개월","value":-0.0083},{"label":"3개월","value":0.2541},{"label":"6개월","value":0.1105},{"label":"1년","value":0.374},{"label":"3년","value":-0.1455},{"label":"5년","value":-0.4877}]},"dividends":[{"fiscalYear":2025,"dps":150,"yieldPct":null,"payoutPct":3.68},{"fiscalYear":2021,"dps":100,"yieldPct":1.4,"payoutPct":null},{"fiscalYear":2020,"dps":250,"yieldPct":3.09,"payoutPct":39.52},{"fiscalYear":2019,"dps":250,"yieldPct":50,"payoutPct":88.09},{"fiscalYear":2018,"dps":400,"yieldPct":80,"payoutPct":21.1},{"fiscalYear":2017,"dps":4000,"yieldPct":80,"payoutPct":14.77}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":132971034823,"operatingIncome":17980331388,"netIncome":14446829562,"controllingNetIncome":14446829562,"ebitda":18572320519,"fcff":17228366920,"cfo":20513751765,"capex":3285384845,"totalAssets":122226688647,"totalLiabilities":13109092108,"totalEquity":109117596539,"cash":30535055747,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":107307025495,"operatingIncome":880296142,"netIncome":2124867939,"controllingNetIncome":2124867939,"ebitda":1561591943,"fcff":-5529844704,"cfo":-3896051739,"capex":1633792965,"totalAssets":133250154093,"totalLiabilities":26299557213,"totalEquity":106950596880,"cash":16516109943,"totalDebt":2428538968},{"fiscalYear":2020,"statement":"연결","revenue":140431201057,"operatingIncome":1773652029,"netIncome":1764131630,"controllingNetIncome":1764131630,"ebitda":2642856800,"fcff":14473561447,"cfo":15194094439,"capex":720532992,"totalAssets":121032450054,"totalLiabilities":19599444533,"totalEquity":101433005521,"cash":26255819854,"totalDebt":2426958469},{"fiscalYear":2021,"statement":"연결","revenue":89474130717,"operatingIncome":-6727170261,"netIncome":-3212005328,"controllingNetIncome":-3212005328,"ebitda":-5935763295,"fcff":-5529827596,"cfo":-5430836315,"capex":305807186,"totalAssets":114656381311,"totalLiabilities":17562306021,"totalEquity":97094075290,"cash":12379970766,"totalDebt":1858119020},{"fiscalYear":2022,"statement":"연결","revenue":84045560461,"operatingIncome":-5607320231,"netIncome":-3325235051,"controllingNetIncome":-3325235051,"ebitda":-4846068564,"fcff":-4977122330,"cfo":-4892931113,"capex":84191217,"totalAssets":111631385016,"totalLiabilities":18022750569,"totalEquity":93608634447,"cash":4853262877,"totalDebt":1271118535},{"fiscalYear":2023,"statement":"연결","revenue":100168756319,"operatingIncome":-3316488890,"netIncome":1936083379,"controllingNetIncome":1936083379,"ebitda":-2389901226,"fcff":4273113204,"cfo":4754982334,"capex":481869130,"totalAssets":113497686732,"totalLiabilities":17871793910,"totalEquity":95625892822,"cash":10558657260,"totalDebt":443159036},{"fiscalYear":2024,"statement":"연결","revenue":137588161973,"operatingIncome":-17859652097,"netIncome":-22168838641,"controllingNetIncome":-22168838641,"ebitda":-11210695266,"fcff":-21980874150,"cfo":-21285283122,"capex":695591028,"totalAssets":91715586046,"totalLiabilities":18832315805,"totalEquity":72883270241,"cash":5000370149,"totalDebt":193152838},{"fiscalYear":2025,"statement":"연결","revenue":164457886988,"operatingIncome":4978351418,"netIncome":7593754874,"controllingNetIncome":7593754874,"ebitda":null,"fcff":-309730465,"cfo":65996716,"capex":375727181,"totalAssets":106265692040,"totalLiabilities":25510965809,"totalEquity":80754726231,"cash":8305863551,"totalDebt":265512298}],"quarterly":[{"stockCode":"010400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":51055944277,"operatingIncome":6036659225,"netIncome":7002957848,"prevYearRevenue":40749437031,"prevYearOperatingIncome":-314251052,"prevYearNetIncome":-301201778,"source":"11014","updatedAt":"2026-08-26T22:32:45.028Z"},{"stockCode":"010400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":41886592877,"operatingIncome":-1005506018,"netIncome":-1270515039,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:45.031Z"},{"stockCode":"010400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":48055892629,"operatingIncome":-2149729161,"netIncome":-2170172895,"prevYearRevenue":30161935666,"prevYearOperatingIncome":-4006884839,"prevYearNetIncome":-3080481647,"source":"11013","updatedAt":"2026-08-26T22:32:44.476Z"},{"stockCode":"010400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":60533656657,"operatingIncome":-1863539635,"netIncome":660097238,"prevYearRevenue":41353414168,"prevYearOperatingIncome":3954083050,"prevYearNetIncome":4941793712,"source":"11012","updatedAt":"2026-08-26T22:32:44.710Z"}]}