{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011320","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":"011320","name":"유니크","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":3850,"marketCap":74384675750,"sharesOutstanding":19320695,"asOf":"2026-09-26T15:09:35.306Z"},"valuation":{"fiscalYear":2025,"per":6.89,"perTtm":5.26,"ttmPeriod":"25Q3~26Q2","pbr":0.55,"psr":0.17,"evEbitda":2.05,"ev":58861314587,"fcff":1640596904,"fcffYield":0.0279,"roe":0.0828,"revenueGrowth":{"y1":0.1478,"y3":0.1483,"y5":0.1482},"operatingIncomeGrowth":{"y1":0.7276,"y3":0.3444,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.179Z"},"price":{"high52w":4960,"low52w":3490,"fromHigh":-0.2238,"returns":[{"label":"1개월","value":0.0092},{"label":"3개월","value":0.0665},{"label":"6개월","value":0.0065},{"label":"1년","value":0},{"label":"3년","value":-0.2269},{"label":"5년","value":-0.507}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":1.2,"payoutPct":10.7},{"fiscalYear":2024,"dps":45,"yieldPct":1.3,"payoutPct":11.3},{"fiscalYear":2023,"dps":45,"yieldPct":0.9,"payoutPct":13.6},{"fiscalYear":2022,"dps":15,"yieldPct":0.3,"payoutPct":8.1},{"fiscalYear":2019,"dps":12,"yieldPct":0.2,"payoutPct":5.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":213103949180,"operatingIncome":-15125635,"netIncome":2293462349,"controllingNetIncome":2293462349,"ebitda":9951241782,"fcff":7473904149,"cfo":16352202465,"capex":10380356834,"totalAssets":194376600775,"totalLiabilities":104734394064,"totalEquity":89642206711,"cash":18752642843,"totalDebt":66862500000},{"fiscalYear":2019,"statement":"연결","revenue":224922213158,"operatingIncome":3138145550,"netIncome":4168284833,"controllingNetIncome":4168284833,"ebitda":12132574228,"fcff":-219164451,"cfo":11297511460,"capex":13027146681,"totalAssets":211759011992,"totalLiabilities":111591193615,"totalEquity":100167818377,"cash":13402896050,"totalDebt":66483260000},{"fiscalYear":2020,"statement":"연결","revenue":215588498455,"operatingIncome":-1265722175,"netIncome":-3923174045,"controllingNetIncome":-3923174045,"ebitda":11365112494,"fcff":4016890684,"cfo":13064645684,"capex":10340640907,"totalAssets":217962846690,"totalLiabilities":118010475211,"totalEquity":99952371479,"cash":25093884141,"totalDebt":71016620000},{"fiscalYear":2021,"statement":"연결","revenue":246702384112,"operatingIncome":4387717514,"netIncome":6193464924,"controllingNetIncome":6193464924,"ebitda":12931945083,"fcff":-5049744832,"cfo":6051072593,"capex":12298950123,"totalAssets":226818615482,"totalLiabilities":119137957868,"totalEquity":107680657614,"cash":18648327661,"totalDebt":68149980000},{"fiscalYear":2022,"statement":"연결","revenue":284078900765,"operatingIncome":5935849482,"netIncome":3546255393,"controllingNetIncome":3546255393,"ebitda":18806275641,"fcff":-12489891431,"cfo":4647737657,"capex":18870322308,"totalAssets":243849642735,"totalLiabilities":131257247637,"totalEquity":112592395098,"cash":11507640438,"totalDebt":74300000000},{"fiscalYear":2023,"statement":"연결","revenue":328952037421,"operatingIncome":9343700254,"netIncome":6384161750,"controllingNetIncome":6384161750,"ebitda":24821080977,"fcff":184140194,"cfo":13004365277,"capex":15582910234,"totalAssets":251336875396,"totalLiabilities":134017031625,"totalEquity":117319843771,"cash":10699092675,"totalDebt":14800000000},{"fiscalYear":2024,"statement":"연결","revenue":374799680024,"operatingIncome":8349128566,"netIncome":7716473797,"controllingNetIncome":7716473797,"ebitda":21382470103,"fcff":156757079,"cfo":12107625261,"capex":14289496626,"totalAssets":268112394039,"totalLiabilities":143542089120,"totalEquity":124570304919,"cash":5765513295,"totalDebt":13400000000},{"fiscalYear":2025,"statement":"연결","revenue":430183306362,"operatingIncome":14423859541,"netIncome":10793921594,"controllingNetIncome":10793921594,"ebitda":28719304238,"fcff":1640596904,"cfo":19863364889,"capex":20554905547,"totalAssets":299697155212,"totalLiabilities":163404228757,"totalEquity":136292926455,"cash":15523361163,"totalDebt":null}],"quarterly":[{"stockCode":"011320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":109715802685,"operatingIncome":4548556683,"netIncome":3877851516,"prevYearRevenue":95494083680,"prevYearOperatingIncome":2554749611,"prevYearNetIncome":1104647402,"source":"11014","updatedAt":"2026-08-26T22:28:55.110Z"},{"stockCode":"011320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":110246129567,"operatingIncome":1134881211,"netIncome":885688161,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:55.114Z"},{"stockCode":"011320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":112074500723,"operatingIncome":5075497823,"netIncome":4754554078,"prevYearRevenue":102430261464,"prevYearOperatingIncome":3281785369,"prevYearNetIncome":2211558846,"source":"11013","updatedAt":"2026-08-26T22:28:54.591Z"},{"stockCode":"011320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":121438562656,"operatingIncome":4866785812,"netIncome":4618912921,"prevYearRevenue":107791112646,"prevYearOperatingIncome":5458636278,"prevYearNetIncome":3818823071,"source":"11012","updatedAt":"2026-08-26T22:28:54.877Z"}]}