{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032640","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":"032640","name":"LG유플러스","market":"KOSPI","sector":"전기 통신업","lastPrice":14570,"marketCap":6183912055240,"sharesOutstanding":424427732,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":11.8,"perTtm":11.81,"ttmPeriod":"25Q3~26Q2","pbr":0.7,"psr":0.4,"evEbitda":1.5,"ev":5389594055240,"fcff":1168123283512,"fcffYield":0.2167,"roe":0.0601,"revenueGrowth":{"y1":0.0565,"y3":0.0358,"y5":0.0286},"operatingIncomeGrowth":{"y1":0.0336,"y3":-0.0621,"y5":0.0013},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.040Z"},"price":{"high52w":17810,"low52w":14000,"fromHigh":-0.1819,"returns":[{"label":"1개월","value":-0.0115},{"label":"3개월","value":0.0246},{"label":"6개월","value":-0.095},{"label":"1년","value":-0.0274},{"label":"3년","value":0.4064},{"label":"5년","value":-0.0254}]},"dividends":[{"fiscalYear":2025,"dps":660,"yieldPct":4.3,"payoutPct":53.73},{"fiscalYear":2024,"dps":650,"yieldPct":6.4,"payoutPct":74.61},{"fiscalYear":2023,"dps":650,"yieldPct":6.2,"payoutPct":44.86},{"fiscalYear":2022,"dps":650,"yieldPct":5.5,"payoutPct":42.14},{"fiscalYear":2021,"dps":550,"yieldPct":3.9,"payoutPct":33.35},{"fiscalYear":2020,"dps":450,"yieldPct":3.7,"payoutPct":42.09},{"fiscalYear":2019,"dps":400,"yieldPct":2.8,"payoutPct":39.8},{"fiscalYear":2018,"dps":400,"yieldPct":2.3,"payoutPct":36.26}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":10795218000000,"operatingIncome":632331000000,"netIncome":351232000000,"controllingNetIncome":351445000000,"ebitda":2241274000000,"fcff":379566308129,"cfo":1792908000000,"capex":1551572000000,"totalAssets":11950998000000,"totalLiabilities":7502595000000,"totalEquity":4448403000000,"cash":292147000000,"totalDebt":15000000000},{"fiscalYear":2016,"statement":"연결","revenue":11451046000000,"operatingIncome":746483000000,"netIncome":492739000000,"controllingNetIncome":492769000000,"ebitda":2399988000000,"fcff":848989568054,"cfo":2224768000000,"capex":1487834000000,"totalAssets":11989117000000,"totalLiabilities":7162789000000,"totalEquity":4826328000000,"cash":317283000000,"totalDebt":15000000000},{"fiscalYear":2017,"statement":"연결","revenue":12279382000000,"operatingIncome":826295000000,"netIncome":547118000000,"controllingNetIncome":547234000000,"ebitda":2515305000000,"fcff":1034436998878,"cfo":2279431000000,"capex":1335932000000,"totalAssets":11935453000000,"totalLiabilities":6702467000000,"totalEquity":5232986000000,"cash":449879000000,"totalDebt":15000000000},{"fiscalYear":2018,"statement":"연결","revenue":12125051000000,"operatingIncome":730945000000,"netIncome":481609000000,"controllingNetIncome":481637000000,"ebitda":2402818000000,"fcff":515542981927,"cfo":2069439000000,"capex":1621373000000,"totalAssets":13939948000000,"totalLiabilities":7086579000000,"totalEquity":6853369000000,"cash":378631000000,"totalDebt":10000000000},{"fiscalYear":2019,"statement":"연결","revenue":12381969000000,"operatingIncome":686244000000,"netIncome":438831000000,"controllingNetIncome":438855000000,"ebitda":2753809000000,"fcff":-243410662832,"cfo":2252600000000,"capex":2564485000000,"totalAssets":17941050000000,"totalLiabilities":10591434000000,"totalEquity":7349616000000,"cash":474365000000,"totalDebt":5000000000},{"fiscalYear":2020,"statement":"연결","revenue":13417627000000,"operatingIncome":886151000000,"netIncome":478065000000,"controllingNetIncome":466764000000,"ebitda":3256628000000,"fcff":-337631254728,"cfo":2548551000000,"capex":2973248000000,"totalAssets":18350190000000,"totalLiabilities":10698976000000,"totalEquity":7651214000000,"cash":726179000000,"totalDebt":50000000000},{"fiscalYear":2021,"statement":"연결","revenue":13851135000000,"operatingIncome":979014000000,"netIncome":724218000000,"controllingNetIncome":712335000000,"ebitda":3420150000000,"fcff":482651000000,"cfo":3404503000000,"capex":2921852000000,"totalAssets":19370515000000,"totalLiabilities":11411957000000,"totalEquity":7958558000000,"cash":770318000000,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":13905990000000,"operatingIncome":1081260000000,"netIncome":662588000000,"controllingNetIncome":663055000000,"ebitda":3532441000000,"fcff":658439000000,"cfo":3504980000000,"capex":2846541000000,"totalAssets":19774800000000,"totalLiabilities":11325133000000,"totalEquity":8449667000000,"cash":834608000000,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":14372626000000,"operatingIncome":998031000000,"netIncome":630241000000,"controllingNetIncome":622773000000,"ebitda":3569267000000,"fcff":34691000000,"cfo":2974990000000,"capex":2940299000000,"totalAssets":20100605000000,"totalLiabilities":11343820000000,"totalEquity":8756785000000,"cash":559554000000,"totalDebt":130000000000},{"fiscalYear":2024,"statement":"연결","revenue":14625198000000,"operatingIncome":863130000000,"netIncome":314602000000,"controllingNetIncome":374464000000,"ebitda":3526895000000,"fcff":1115385991571,"cfo":3335301000000,"capex":2405133000000,"totalAssets":19707730000000,"totalLiabilities":10939351000000,"totalEquity":8768379000000,"cash":896209000000,"totalDebt":0},{"fiscalYear":2025,"statement":"연결","revenue":15451745000000,"operatingIncome":892131000000,"netIncome":509226000000,"controllingNetIncome":523866000000,"ebitda":3589179000000,"fcff":1168123283512,"cfo":2963757000000,"capex":1983828000000,"totalAssets":19681792000000,"totalLiabilities":10614265000000,"totalEquity":9067527000000,"cash":794318000000,"totalDebt":0}],"quarterly":[{"stockCode":"032640","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":4010838000000,"operatingIncome":161670000000,"netIncome":49107000000,"prevYearRevenue":3801331000000,"prevYearOperatingIncome":246026000000,"prevYearNetIncome":134887000000,"source":"11014","updatedAt":"2026-08-26T22:19:13.973Z"},{"stockCode":"032640","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":3848432000000,"operatingIncome":170528000000,"netIncome":80568000000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:13.975Z"},{"stockCode":"032640","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":3803749000000,"operatingIncome":272273000000,"netIncome":176046000000,"prevYearRevenue":3748090000000,"prevYearOperatingIncome":255427000000,"prevYearNetIncome":162472000000,"source":"11013","updatedAt":"2026-08-26T22:19:13.429Z"},{"stockCode":"032640","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":3694913000000,"operatingIncome":344472000000,"netIncome":217683000000,"prevYearRevenue":3844385000000,"prevYearOperatingIncome":304506000000,"prevYearNetIncome":217079000000,"source":"11012","updatedAt":"2026-08-26T22:19:13.691Z"}]}