{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/033270","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":"033270","name":"유나이티드","market":"KOSPI","sector":"의약품 제조업","lastPrice":17650,"marketCap":280825178750,"sharesOutstanding":15910775,"asOf":"2026-09-26T15:09:35.347Z"},"valuation":{"fiscalYear":2025,"per":7.33,"perTtm":3.69,"ttmPeriod":"25Q3~26Q2","pbr":0.62,"psr":0.97,"evEbitda":4.16,"ev":254555781396,"fcff":26430283002,"fcffYield":0.1038,"roe":0.089,"revenueGrowth":{"y1":0.0002,"y3":0.0323,"y5":0.0598},"operatingIncomeGrowth":{"y1":-0.119,"y3":0.0094,"y5":0.0432},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.083Z"},"price":{"high52w":21400,"low52w":16600,"fromHigh":-0.1752,"returns":[{"label":"1개월","value":-0.004},{"label":"3개월","value":0.0633},{"label":"6개월","value":-0.1473},{"label":"1년","value":-0.0686},{"label":"3년","value":-0.3327},{"label":"5년","value":-0.6738}]},"dividends":[{"fiscalYear":2025,"dps":610,"yieldPct":3.1,"payoutPct":25.26},{"fiscalYear":2024,"dps":450,"yieldPct":2.5,"payoutPct":20.4},{"fiscalYear":2023,"dps":420,"yieldPct":1.7,"payoutPct":12.73},{"fiscalYear":2022,"dps":400,"yieldPct":1.6,"payoutPct":12.99},{"fiscalYear":2021,"dps":370,"yieldPct":0.8,"payoutPct":19.17},{"fiscalYear":2020,"dps":350,"yieldPct":0.5,"payoutPct":19.52},{"fiscalYear":2019,"dps":330,"yieldPct":1.8,"payoutPct":15.83},{"fiscalYear":2018,"dps":330,"yieldPct":1.4,"payoutPct":15.43}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":211935529516,"operatingIncome":37750602526,"netIncome":31672447393,"controllingNetIncome":null,"ebitda":45087593855,"fcff":19516889025,"cfo":36862476781,"capex":17345587756,"totalAssets":301954581583,"totalLiabilities":73472344613,"totalEquity":228482236970,"cash":24309855777,"totalDebt":28536777663},{"fiscalYear":2019,"statement":"별도","revenue":221310874550,"operatingIncome":34479474273,"netIncome":30915946389,"controllingNetIncome":null,"ebitda":41749104993,"fcff":18395269349,"cfo":38154022071,"capex":19758752722,"totalAssets":331243655541,"totalLiabilities":76144663553,"totalEquity":255098991988,"cash":40003890023,"totalDebt":32552034676},{"fiscalYear":2020,"statement":"별도","revenue":215949552653,"operatingIncome":40125938480,"netIncome":26613256986,"controllingNetIncome":null,"ebitda":48622366940,"fcff":24416303564,"cfo":36962044551,"capex":12545740987,"totalAssets":353433062527,"totalLiabilities":76542018608,"totalEquity":276891043919,"cash":40480543596,"totalDebt":35739903926},{"fiscalYear":2021,"statement":"별도","revenue":221039962913,"operatingIncome":33225316258,"netIncome":28648749061,"controllingNetIncome":null,"ebitda":40897920505,"fcff":31296230207,"cfo":44085211246,"capex":12788981039,"totalAssets":380032751461,"totalLiabilities":79323819798,"totalEquity":300708931663,"cash":60828754464,"totalDebt":32870727172},{"fiscalYear":2022,"statement":"별도","revenue":262522022556,"operatingIncome":48213162470,"netIncome":45275093914,"controllingNetIncome":null,"ebitda":57201717133,"fcff":39574793617,"cfo":63782033402,"capex":24207239785,"totalAssets":417890866564,"totalLiabilities":80034380202,"totalEquity":337856486362,"cash":26895879247,"totalDebt":30231632461},{"fiscalYear":2023,"statement":"별도","revenue":278943296812,"operatingIncome":54949693219,"netIncome":48261713568,"controllingNetIncome":null,"ebitda":65043868845,"fcff":19999570521,"cfo":49769511719,"capex":31309034031,"totalAssets":468860417714,"totalLiabilities":90179373467,"totalEquity":378681044247,"cash":23913891989,"totalDebt":40269979236},{"fiscalYear":2024,"statement":"별도","revenue":288706729642,"operatingIncome":56283207635,"netIncome":32452988022,"controllingNetIncome":null,"ebitda":67553242516,"fcff":5571934838,"cfo":26794034300,"capex":21222099462,"totalAssets":473928536456,"totalLiabilities":67721520995,"totalEquity":406207015461,"cash":33702688787,"totalDebt":15573698660},{"fiscalYear":2025,"statement":"별도","revenue":288764867640,"operatingIncome":49584726929,"netIncome":38308011306,"controllingNetIncome":null,"ebitda":61142475403,"fcff":26430283002,"cfo":51135702845,"capex":25143767580,"totalAssets":519491695617,"totalLiabilities":64862394575,"totalEquity":454629301042,"cash":40293976336,"totalDebt":14024578982}],"quarterly":[{"stockCode":"033270","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":74392792690,"operatingIncome":12509726220,"netIncome":13544374007,"prevYearRevenue":71356448968,"prevYearOperatingIncome":15054626487,"prevYearNetIncome":5252465138,"source":"11014","updatedAt":"2026-08-26T22:23:10.704Z"},{"stockCode":"033270","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":72649430752,"operatingIncome":12539799044,"netIncome":10927000233,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:10.708Z"},{"stockCode":"033270","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":73817185000,"operatingIncome":11255932329,"netIncome":13984262716,"prevYearRevenue":71348222169,"prevYearOperatingIncome":13775913013,"prevYearNetIncome":12656198405,"source":"11013","updatedAt":"2026-08-26T22:23:10.193Z"},{"stockCode":"033270","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":77221337754,"operatingIncome":13297698401,"netIncome":37705892562,"prevYearRevenue":70374422029,"prevYearOperatingIncome":10759288652,"prevYearNetIncome":1180438661,"source":"11012","updatedAt":"2026-08-26T22:23:10.448Z"}]}