{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032940","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":"032940","name":"원익","market":"KOSDAQ","sector":"기계장비 및 관련 물품 도매업","lastPrice":9310,"marketCap":169378515110,"sharesOutstanding":18193181,"asOf":"2026-09-26T15:09:35.346Z"},"valuation":{"fiscalYear":2025,"per":14.73,"perTtm":8.08,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":1.12,"evEbitda":15.34,"ev":168527281675,"fcff":-8772684426,"fcffYield":-0.0521,"roe":0.0414,"revenueGrowth":{"y1":0.0865,"y3":0.1172,"y5":0.1149},"operatingIncomeGrowth":{"y1":-0.0424,"y3":0.0641,"y5":0.1435},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.112Z"},"price":{"high52w":14960,"low52w":4470,"fromHigh":-0.3777,"returns":[{"label":"1개월","value":0.5237},{"label":"3개월","value":0.5491},{"label":"6개월","value":-0.0586},{"label":"1년","value":0.4063},{"label":"3년","value":1.8341},{"label":"5년","value":0.8981}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":80295122925,"operatingIncome":2784618081,"netIncome":-67931179996,"controllingNetIncome":-69664040612,"ebitda":4374573675,"fcff":-184610119,"cfo":-396712290,"capex":1128703526,"totalAssets":134348774884,"totalLiabilities":66355802681,"totalEquity":67992972203,"cash":1835061360,"totalDebt":42857508730},{"fiscalYear":2019,"statement":"연결","revenue":90386053168,"operatingIncome":4156118360,"netIncome":36826307888,"controllingNetIncome":36562656957,"ebitda":4217608959,"fcff":5534068478,"cfo":6805686400,"capex":2452580154,"totalAssets":179530983478,"totalLiabilities":74387666266,"totalEquity":105143317212,"cash":6044503708,"totalDebt":42844099124},{"fiscalYear":2020,"statement":"연결","revenue":87494407981,"operatingIncome":4563928832,"netIncome":79346983333,"controllingNetIncome":79391172170,"ebitda":6128914774,"fcff":7887408351,"cfo":8104678453,"capex":1257113256,"totalAssets":282094421256,"totalLiabilities":95529013285,"totalEquity":186565407971,"cash":4737508122,"totalDebt":41590225702},{"fiscalYear":2021,"statement":"연결","revenue":94674873475,"operatingIncome":6642380416,"netIncome":28432204483,"controllingNetIncome":28487812673,"ebitda":9453543043,"fcff":6899297442,"cfo":8210964292,"capex":2235925321,"totalAssets":316062261529,"totalLiabilities":99869174943,"totalEquity":216193086586,"cash":5685943394,"totalDebt":37448043624},{"fiscalYear":2022,"statement":"연결","revenue":108088691543,"operatingIncome":7405021167,"netIncome":38309366662,"controllingNetIncome":38242107823,"ebitda":8837657397,"fcff":-14976602768,"cfo":-3057205100,"capex":13336553807,"totalAssets":377008819479,"totalLiabilities":121824089979,"totalEquity":255184729500,"cash":3998631036,"totalDebt":55525210414},{"fiscalYear":2023,"statement":"연결","revenue":129877118817,"operatingIncome":12485502745,"netIncome":-2630408185,"controllingNetIncome":-2970460712,"ebitda":13453056435,"fcff":10784224006,"cfo":9931997463,"capex":613696801,"totalAssets":371415950987,"totalLiabilities":119771366469,"totalEquity":251644584518,"cash":7923647287,"totalDebt":762886727},{"fiscalYear":2024,"statement":"연결","revenue":138735200978,"operatingIncome":9317949981,"netIncome":21391105082,"controllingNetIncome":21142286711,"ebitda":11338501935,"fcff":8879787774,"cfo":9997416522,"capex":2887657877,"totalAssets":362628130853,"totalLiabilities":88808134050,"totalEquity":273819996803,"cash":9696887087,"totalDebt":1993443920},{"fiscalYear":2025,"statement":"연결","revenue":150734965462,"operatingIncome":8922772952,"netIncome":11653234262,"controllingNetIncome":11501783678,"ebitda":10986324313,"fcff":-8772684426,"cfo":1086643243,"capex":11281579042,"totalAssets":382206687115,"totalLiabilities":95590639527,"totalEquity":286616047588,"cash":2358947949,"totalDebt":1507714514}],"quarterly":[{"stockCode":"032940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":39637667207,"operatingIncome":2147984864,"netIncome":8267314886,"prevYearRevenue":33534896449,"prevYearOperatingIncome":1849635786,"prevYearNetIncome":5363752825,"source":"11014","updatedAt":"2026-08-26T22:26:59.216Z"},{"stockCode":"032940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":30619426138,"operatingIncome":-5431589,"netIncome":178638622,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:59.218Z"},{"stockCode":"032940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":36955232664,"operatingIncome":2671741502,"netIncome":1269475625,"prevYearRevenue":36591398351,"prevYearOperatingIncome":2639161319,"prevYearNetIncome":3268277380,"source":"11013","updatedAt":"2026-08-26T22:26:58.702Z"},{"stockCode":"032940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":54031094694,"operatingIncome":3921639993,"netIncome":11242703464,"prevYearRevenue":43886473766,"prevYearOperatingIncome":4141058358,"prevYearNetIncome":-60996626,"source":"11012","updatedAt":"2026-08-26T22:26:58.982Z"}]}