{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/019210","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":"019210","name":"와이지-원","market":"KOSDAQ","sector":"기타 금속 가공제품 제조업","lastPrice":12620,"marketCap":469384847360,"sharesOutstanding":37193728,"asOf":"2026-09-26T15:09:35.326Z"},"valuation":{"fiscalYear":2025,"per":18.56,"perTtm":6.28,"ttmPeriod":"25Q3~26Q2","pbr":1.1,"psr":0.73,"evEbitda":8.83,"ev":943634611231,"fcff":1511576917,"fcffYield":0.0016,"roe":0.0614,"revenueGrowth":{"y1":0.112,"y3":0.0516,"y5":0.1131},"operatingIncomeGrowth":{"y1":0.1919,"y3":-0.0289,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.093Z"},"price":{"high52w":26700,"low52w":4950,"fromHigh":-0.5273,"returns":[{"label":"1개월","value":-0.1315},{"label":"3개월","value":-0.2846},{"label":"6개월","value":0.004},{"label":"1년","value":1.4892},{"label":"3년","value":1.1536},{"label":"5년","value":0.2957}]},"dividends":[{"fiscalYear":2025,"dps":190,"yieldPct":3.4,"payoutPct":27.9},{"fiscalYear":2024,"dps":160,"yieldPct":3,"payoutPct":35.7},{"fiscalYear":2023,"dps":280,"yieldPct":4.7,"payoutPct":40.8},{"fiscalYear":2022,"dps":300,"yieldPct":4.5,"payoutPct":32},{"fiscalYear":2021,"dps":180,"yieldPct":2.4,"payoutPct":28.7},{"fiscalYear":2020,"dps":100,"yieldPct":1.6,"payoutPct":-8.7},{"fiscalYear":2019,"dps":120,"yieldPct":1.5,"payoutPct":36.9},{"fiscalYear":2018,"dps":200,"yieldPct":2.1,"payoutPct":28.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":390942260570,"operatingIncome":45703192934,"netIncome":21881705453,"controllingNetIncome":22007794247,"ebitda":74832096369,"fcff":-20353181190,"cfo":31525990725,"capex":62303709467,"totalAssets":831828145321,"totalLiabilities":496978730122,"totalEquity":334849415199,"cash":13220590149,"totalDebt":393303762226},{"fiscalYear":2019,"statement":"연결","revenue":427959617992,"operatingIncome":13166690624,"netIncome":605414119,"controllingNetIncome":1391478571,"ebitda":62619741545,"fcff":-15861907783,"cfo":34404588231,"capex":59400001472,"totalAssets":847036890940,"totalLiabilities":516083246814,"totalEquity":330953644126,"cash":15550237957,"totalDebt":433462087374},{"fiscalYear":2020,"statement":"연결","revenue":374209670059,"operatingIncome":-15829096049,"netIncome":-36626215617,"controllingNetIncome":-35091126962,"ebitda":32010941274,"fcff":31768725378,"cfo":74540899283,"capex":52569694569,"totalAssets":854513282652,"totalLiabilities":556569317470,"totalEquity":297943965182,"cash":70598457797,"totalDebt":484935314218},{"fiscalYear":2021,"statement":"연결","revenue":457813194133,"operatingIncome":42992374863,"netIncome":22061757913,"controllingNetIncome":21448832540,"ebitda":74289703558,"fcff":58393965910,"cfo":90899546033,"capex":40423687958,"totalAssets":843413051608,"totalLiabilities":520868539251,"totalEquity":322544512357,"cash":35835489063,"totalDebt":423682699139},{"fiscalYear":2022,"statement":"연결","revenue":549800690069,"operatingIncome":72644206360,"netIncome":33428996271,"controllingNetIncome":32035675334,"ebitda":119042416914,"fcff":-25309978302,"cfo":13113499574,"capex":47323971088,"totalAssets":940867070391,"totalLiabilities":601068612285,"totalEquity":339798458106,"cash":43517363079,"totalDebt":474789152100},{"fiscalYear":2023,"statement":"연결","revenue":553181695854,"operatingIncome":54685648371,"netIncome":24353077644,"controllingNetIncome":23438144978,"ebitda":98872321923,"fcff":4036393800,"cfo":40215062741,"capex":58112414627,"totalAssets":962523038015,"totalLiabilities":606795336232,"totalEquity":355727701783,"cash":31304863701,"totalDebt":519491177917},{"fiscalYear":2024,"statement":"연결","revenue":574990223686,"operatingIncome":55815895657,"netIncome":16982356919,"controllingNetIncome":16682508846,"ebitda":75021038011,"fcff":30977856478,"cfo":50850708655,"capex":38499702068,"totalAssets":1076177063808,"totalLiabilities":672592952023,"totalEquity":403584111785,"cash":38612462318,"totalDebt":512353132816},{"fiscalYear":2025,"statement":"연결","revenue":639382631795,"operatingIncome":66528357756,"netIncome":25329083247,"controllingNetIncome":25285983655,"ebitda":106825069296,"fcff":1511576917,"cfo":38308790587,"capex":57041046413,"totalAssets":1176441361638,"totalLiabilities":741977423096,"totalEquity":434463938542,"cash":56384863371,"totalDebt":530634627242}],"quarterly":[{"stockCode":"019210","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":168794740692,"operatingIncome":22566517327,"netIncome":10835905001,"prevYearRevenue":157106459771,"prevYearOperatingIncome":16403256673,"prevYearNetIncome":3487343690,"source":"11014","updatedAt":"2026-08-26T22:21:35.767Z"},{"stockCode":"019210","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":178233329814,"operatingIncome":19318467739,"netIncome":7819338160,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:35.769Z"},{"stockCode":"019210","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":207783601842,"operatingIncome":38838835003,"netIncome":25745057360,"prevYearRevenue":141615905535,"prevYearOperatingIncome":9079176654,"prevYearNetIncome":4240466794,"source":"11013","updatedAt":"2026-08-26T22:21:35.266Z"},{"stockCode":"019210","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":213294648255,"operatingIncome":47746853294,"netIncome":30386443871,"prevYearRevenue":150738655754,"prevYearOperatingIncome":15564196036,"prevYearNetIncome":2433373292,"source":"11012","updatedAt":"2026-08-26T22:21:35.524Z"}]}