{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/036200","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":"036200","name":"유니셈","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":9290,"marketCap":284870631670,"sharesOutstanding":30664223,"asOf":"2026-09-26T15:09:35.355Z"},"valuation":{"fiscalYear":2025,"per":31.72,"perTtm":17.41,"ttmPeriod":"25Q3~26Q2","pbr":1.17,"psr":1.04,"evEbitda":null,"ev":266019446201,"fcff":-7219596261,"fcffYield":-0.0271,"roe":0.0381,"revenueGrowth":{"y1":0.2529,"y3":0.0258,"y5":0.0491},"operatingIncomeGrowth":{"y1":0.093,"y3":-0.2786,"y5":-0.1949},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.083Z"},"price":{"high52w":13010,"low52w":6300,"fromHigh":-0.2859,"returns":[{"label":"1개월","value":0.022},{"label":"3개월","value":0.0521},{"label":"6개월","value":-0.0169},{"label":"1년","value":-0.0865},{"label":"3년","value":0.2387},{"label":"5년","value":-0.3364}]},"dividends":[{"fiscalYear":2025,"dps":80,"yieldPct":0.86,"payoutPct":26.25},{"fiscalYear":2024,"dps":80,"yieldPct":1.36,"payoutPct":15.18},{"fiscalYear":2023,"dps":80,"yieldPct":0.95,"payoutPct":12.91},{"fiscalYear":2022,"dps":100,"yieldPct":1.68,"payoutPct":15.02},{"fiscalYear":2021,"dps":120,"yieldPct":0.86,"payoutPct":9.25},{"fiscalYear":2020,"dps":80,"yieldPct":0.97,"payoutPct":11.18},{"fiscalYear":2019,"dps":50,"yieldPct":0.96,"payoutPct":6.68},{"fiscalYear":2018,"dps":60,"yieldPct":1.92,"payoutPct":7.87}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":214304332385,"operatingIncome":26097567616,"netIncome":20561175716,"controllingNetIncome":null,"ebitda":28139167195,"fcff":4920169603,"cfo":8911098368,"capex":4340167110,"totalAssets":141265242509,"totalLiabilities":37033245086,"totalEquity":104231997423,"cash":24210938365,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":179032324211,"operatingIncome":23982988751,"netIncome":21262075043,"controllingNetIncome":null,"ebitda":24376562987,"fcff":14744893790,"cfo":17237679586,"capex":2994662232,"totalAssets":167715641809,"totalLiabilities":43936455437,"totalEquity":123779186372,"cash":27950849031,"totalDebt":3076142768},{"fiscalYear":2020,"statement":"연결","revenue":215129755130,"operatingIncome":32223195856,"netIncome":20541504074,"controllingNetIncome":null,"ebitda":null,"fcff":26887762990,"cfo":29393399085,"capex":3129110890,"totalAssets":197156108948,"totalLiabilities":49985983975,"totalEquity":147170124973,"cash":55997432418,"totalDebt":3051565893},{"fiscalYear":2021,"statement":"연결","revenue":296076523708,"operatingIncome":43689319047,"netIncome":38156333733,"controllingNetIncome":null,"ebitda":44591910330,"fcff":35954195930,"cfo":45177173428,"capex":9599323126,"totalAssets":232940284874,"totalLiabilities":49903208697,"totalEquity":183037076177,"cash":77833586591,"totalDebt":2627265778},{"fiscalYear":2022,"statement":"연결","revenue":253229086343,"operatingIncome":29036650994,"netIncome":19588906763,"controllingNetIncome":null,"ebitda":30409123402,"fcff":12891148843,"cfo":16890462168,"capex":4363771866,"totalAssets":234727331732,"totalLiabilities":35290989030,"totalEquity":199436342702,"cash":36552834299,"totalDebt":2973195816},{"fiscalYear":2023,"statement":"연결","revenue":232111743013,"operatingIncome":17388081940,"netIncome":18230112881,"controllingNetIncome":null,"ebitda":18553037134,"fcff":-34628428434,"cfo":-10303348711,"capex":24673848104,"totalAssets":243364155871,"totalLiabilities":28979641845,"totalEquity":214384514026,"cash":47787085871,"totalDebt":3055621289},{"fiscalYear":2024,"statement":"연결","revenue":218160735643,"operatingIncome":9974310432,"netIncome":15504799224,"controllingNetIncome":16147212079,"ebitda":11635173710,"fcff":23907894463,"cfo":36222720016,"capex":12626764177,"totalAssets":263051494884,"totalLiabilities":34751570642,"totalEquity":228299924242,"cash":36993953432,"totalDebt":2477283719},{"fiscalYear":2025,"statement":"연결","revenue":273330435300,"operatingIncome":10901847307,"netIncome":8964739747,"controllingNetIncome":8979798818,"ebitda":null,"fcff":-7219596261,"cfo":-6489600606,"capex":999353537,"totalAssets":282810733794,"totalLiabilities":39203785419,"totalEquity":243606948375,"cash":21857618673,"totalDebt":3006433204}],"quarterly":[{"stockCode":"036200","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":56820597316,"operatingIncome":1746794019,"netIncome":3293548715,"prevYearRevenue":56386084657,"prevYearOperatingIncome":3174284349,"prevYearNetIncome":1465199737,"source":"11014","updatedAt":"2026-08-26T22:23:15.343Z"},{"stockCode":"036200","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":75953941639,"operatingIncome":2271672906,"netIncome":2277486029,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:15.347Z"},{"stockCode":"036200","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":74838313391,"operatingIncome":5122490540,"netIncome":5530900424,"prevYearRevenue":60512429317,"prevYearOperatingIncome":4777095541,"prevYearNetIncome":4129646173,"source":"11013","updatedAt":"2026-08-26T22:23:14.841Z"},{"stockCode":"036200","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":80144122690,"operatingIncome":5347885536,"netIncome":5258194438,"prevYearRevenue":80043467028,"prevYearOperatingIncome":2106284841,"prevYearNetIncome":-735941170,"source":"11012","updatedAt":"2026-08-26T22:23:15.109Z"}]}