{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032820","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":"032820","name":"우리기술","market":"KOSDAQ","sector":"전동기, 발전기 및 전기 변환 · 공급 · 제어 장치 제조업","lastPrice":13420,"marketCap":2318769493040,"sharesOutstanding":172784612,"asOf":"2026-09-26T15:09:35.345Z"},"valuation":{"fiscalYear":2025,"per":2926.08,"perTtm":80.72,"ttmPeriod":"25Q3~26Q2","pbr":18.43,"psr":26.61,"evEbitda":null,"ev":2460249121563,"fcff":-62513028306,"fcffYield":-0.0254,"roe":0.0067,"revenueGrowth":{"y1":0.2229,"y3":0.2075,"y5":0.1179},"operatingIncomeGrowth":{"y1":-10.9052,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.026Z"},"price":{"high52w":29300,"low52w":3600,"fromHigh":-0.542,"returns":[{"label":"1개월","value":0.0964},{"label":"3개월","value":0.2014},{"label":"6개월","value":-0.4265},{"label":"1년","value":2.2652},{"label":"3년","value":8.3001},{"label":"5년","value":5.156}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":39739564511,"operatingIncome":2668841251,"netIncome":-10649362563,"controllingNetIncome":-10428190544,"ebitda":5481493544,"fcff":1728414312,"cfo":955533924,"capex":970571771,"totalAssets":80588628088,"totalLiabilities":54313242681,"totalEquity":26275385407,"cash":4487493888,"totalDebt":41391881977},{"fiscalYear":2016,"statement":"연결","revenue":31453884900,"operatingIncome":3842684207,"netIncome":4986482464,"controllingNetIncome":4986482464,"ebitda":5920221938,"fcff":3331847381,"cfo":4123009859,"capex":1904664955,"totalAssets":82328277892,"totalLiabilities":51391781371,"totalEquity":30936496521,"cash":7099109786,"totalDebt":38606069980},{"fiscalYear":2017,"statement":"연결","revenue":30179282151,"operatingIncome":5024861160,"netIncome":3265238605,"controllingNetIncome":3265238605,"ebitda":7294680060,"fcff":5097085925,"cfo":5686592023,"capex":1619918483,"totalAssets":85218107870,"totalLiabilities":47596636815,"totalEquity":37621471055,"cash":5971918287,"totalDebt":32977973224},{"fiscalYear":2018,"statement":"연결","revenue":28192114567,"operatingIncome":-2867781787,"netIncome":-8340145633,"controllingNetIncome":-8217828372,"ebitda":-329555602,"fcff":-942161096,"cfo":696393768,"capex":2774380443,"totalAssets":91614306833,"totalLiabilities":58547907469,"totalEquity":33066399364,"cash":12107311485,"totalDebt":35551881129},{"fiscalYear":2019,"statement":"연결","revenue":32592805465,"operatingIncome":-9001868001,"netIncome":-11358506283,"controllingNetIncome":-11101967810,"ebitda":-4932657662,"fcff":-11196019425,"cfo":-10031601170,"capex":2495871289,"totalAssets":104000980844,"totalLiabilities":70779180117,"totalEquity":33221800727,"cash":5838173228,"totalDebt":17148644484},{"fiscalYear":2020,"statement":"연결","revenue":49911171537,"operatingIncome":2705385476,"netIncome":-1411519470,"controllingNetIncome":-1239327273,"ebitda":7765536134,"fcff":-1036561261,"cfo":789650076,"capex":2746725690,"totalAssets":118299501230,"totalLiabilities":67334002764,"totalEquity":50965498466,"cash":17025861874,"totalDebt":17188728349},{"fiscalYear":2021,"statement":"연결","revenue":52141052240,"operatingIncome":7245494022,"netIncome":3695895648,"controllingNetIncome":6263175814,"ebitda":null,"fcff":8390457152,"cfo":8832852384,"capex":1753022625,"totalAssets":148100524868,"totalLiabilities":69685218393,"totalEquity":78415306475,"cash":27942204755,"totalDebt":25826449158},{"fiscalYear":2022,"statement":"연결","revenue":49494570488,"operatingIncome":4801125334,"netIncome":3368733524,"controllingNetIncome":3370213821,"ebitda":6911048697,"fcff":-8591417660,"cfo":1568239421,"capex":11157322684,"totalAssets":162014196691,"totalLiabilities":66541800413,"totalEquity":95472396278,"cash":13715295703,"totalDebt":27247921800},{"fiscalYear":2023,"statement":"연결","revenue":63166127548,"operatingIncome":6678853804,"netIncome":5032187322,"controllingNetIncome":5029078847,"ebitda":10772689655,"fcff":-26333983949,"cfo":3712002546,"capex":31482107621,"totalAssets":190185191918,"totalLiabilities":86764913284,"totalEquity":103420278634,"cash":12555532267,"totalDebt":30081813710},{"fiscalYear":2024,"statement":"연결","revenue":71250184948,"operatingIncome":553922286,"netIncome":-4401591680,"controllingNetIncome":-3573587880,"ebitda":null,"fcff":-35202754795,"cfo":3943637732,"capex":40956011247,"totalAssets":265459207084,"totalLiabilities":153372917554,"totalEquity":112086289530,"cash":10892773445,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":87135395389,"operatingIncome":-5486712823,"netIncome":-4104661336,"controllingNetIncome":792450248,"ebitda":-3468998338,"fcff":-62513028306,"cfo":-18848097423,"capex":46743790221,"totalAssets":338455308703,"totalLiabilities":214061207166,"totalEquity":124394101537,"cash":9476066958,"totalDebt":150955695481}],"quarterly":[{"stockCode":"032820","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":21183011773,"operatingIncome":-649879683,"netIncome":-3289718887,"prevYearRevenue":17057630948,"prevYearOperatingIncome":-1602498886,"prevYearNetIncome":-942123161,"source":"11014","updatedAt":"2026-08-26T22:19:57.984Z"},{"stockCode":"032820","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":24831558524,"operatingIncome":-1179277520,"netIncome":-15489333757,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:57.988Z"},{"stockCode":"032820","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":16957106438,"operatingIncome":-6738344094,"netIncome":27424930383,"prevYearRevenue":18536464902,"prevYearOperatingIncome":-2998302463,"prevYearNetIncome":-5476517103,"source":"11013","updatedAt":"2026-08-26T22:19:57.470Z"},{"stockCode":"032820","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19793567449,"operatingIncome":-1134042426,"netIncome":20080369674,"prevYearRevenue":22584360190,"prevYearOperatingIncome":-659253157,"prevYearNetIncome":20150908411,"source":"11012","updatedAt":"2026-08-26T22:19:57.715Z"}]}