{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/011330","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":"011330","name":"유니켐","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":4280,"marketCap":42880395520,"sharesOutstanding":10018784,"asOf":"2026-09-26T15:09:35.307Z"},"valuation":{"fiscalYear":2025,"per":49.25,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.4,"evEbitda":17.42,"ev":81810113769,"fcff":-7491522065,"fcffYield":-0.0916,"roe":0.0069,"revenueGrowth":{"y1":0.5574,"y3":-0.041,"y5":-0.0339},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.297Z"},"price":{"high52w":14729.167,"low52w":3115,"fromHigh":-0.7094,"returns":[{"label":"1개월","value":-0.0058},{"label":"3개월","value":0.1117},{"label":"6개월","value":-0.3928},{"label":"1년","value":-0.7067},{"label":"3년","value":-0.8142},{"label":"5년","value":-0.7307}]},"dividends":[{"fiscalYear":2022,"dps":20,"yieldPct":1.65,"payoutPct":111},{"fiscalYear":2021,"dps":30,"yieldPct":2.33,"payoutPct":61},{"fiscalYear":2020,"dps":50,"yieldPct":3.53,"payoutPct":30.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":83645367896,"operatingIncome":13175702194,"netIncome":11708886010,"controllingNetIncome":10796533660,"ebitda":14799219578,"fcff":-14211874077,"cfo":-6829114241,"capex":8255527096,"totalAssets":118585016203,"totalLiabilities":55735680308,"totalEquity":62849335895,"cash":2307050833,"totalDebt":45381966608},{"fiscalYear":2019,"statement":"연결","revenue":108791123335,"operatingIncome":17925772449,"netIncome":16186989973,"controllingNetIncome":14975768824,"ebitda":20167845531,"fcff":-11273302819,"cfo":5869890234,"capex":18981227847,"totalAssets":169681995778,"totalLiabilities":80965533965,"totalEquity":88716461813,"cash":958432811,"totalDebt":65153799664},{"fiscalYear":2020,"statement":"연결","revenue":126248781741,"operatingIncome":15329617765,"netIncome":11193674808,"controllingNetIncome":10870147841,"ebitda":18623000590,"fcff":-19226133688,"cfo":19201728310,"capex":40579210416,"totalAssets":285803950387,"totalLiabilities":182219406004,"totalEquity":103584544383,"cash":4892568632,"totalDebt":159603500315},{"fiscalYear":2021,"statement":"연결","revenue":123343369769,"operatingIncome":9505608489,"netIncome":3527085129,"controllingNetIncome":3613409011,"ebitda":14915237555,"fcff":-21875696020,"cfo":25847100293,"capex":49900509350,"totalAssets":335857580519,"totalLiabilities":207896480969,"totalEquity":127961099550,"cash":7397634262,"totalDebt":170396653446},{"fiscalYear":2022,"statement":"연결","revenue":120444645572,"operatingIncome":3268803035,"netIncome":1296442144,"controllingNetIncome":2350358849,"ebitda":10990132257,"fcff":-66027041878,"cfo":23431307750,"capex":94401067049,"totalAssets":434878230535,"totalLiabilities":295710101541,"totalEquity":139168128994,"cash":1326658349,"totalDebt":221515760619},{"fiscalYear":2023,"statement":"별도","revenue":108288136804,"operatingIncome":4743669656,"netIncome":-6253840152,"controllingNetIncome":-2993997537,"ebitda":12525291938,"fcff":-83523495686,"cfo":-16855919497,"capex":80118535673,"totalAssets":219549496423,"totalLiabilities":73960755493,"totalEquity":145588740930,"cash":1401042924,"totalDebt":51506582152},{"fiscalYear":2024,"statement":"별도","revenue":68216069343,"operatingIncome":-6268370624,"netIncome":-10229441710,"controllingNetIncome":-10229441710,"ebitda":-750511784,"fcff":5352466049,"cfo":3699704677,"capex":1907921883,"totalAssets":186320012345,"totalLiabilities":65615230160,"totalEquity":120704782185,"cash":1150978417,"totalDebt":43454671935},{"fiscalYear":2025,"statement":"연결","revenue":106243075628,"operatingIncome":-573400537,"netIncome":-6555433408,"controllingNetIncome":870617030,"ebitda":4697459972,"fcff":-7491522065,"cfo":-8574557573,"capex":2014361423,"totalAssets":226738055850,"totalLiabilities":95446004292,"totalEquity":131292051558,"cash":1351577685,"totalDebt":40281295934}],"quarterly":[{"stockCode":"011330","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":33652895112,"operatingIncome":485771665,"netIncome":302832361,"prevYearRevenue":16090134877,"prevYearOperatingIncome":-2122767899,"prevYearNetIncome":-2109019304,"source":"11014","updatedAt":"2026-08-26T22:31:13.777Z"},{"stockCode":"011330","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":20061421921,"operatingIncome":-2715274037,"netIncome":-8139003199,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:13.780Z"},{"stockCode":"011330","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":19561204968,"operatingIncome":-1241703704,"netIncome":-2786698887,"prevYearRevenue":21659397943,"prevYearOperatingIncome":1193930598,"prevYearNetIncome":1091470314,"source":"11013","updatedAt":"2026-08-26T22:31:13.255Z"},{"stockCode":"011330","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30962526364,"operatingIncome":-2926476696,"netIncome":-3678693290,"prevYearRevenue":30869360652,"prevYearOperatingIncome":462171237,"prevYearNetIncome":189267116,"source":"11012","updatedAt":"2026-08-26T22:31:13.503Z"}]}