{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/046940","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":"046940","name":"우원개발","market":"KOSDAQ","sector":"기반조성 및 시설물 축조관련 전문공사업","lastPrice":2740,"marketCap":49523719000,"sharesOutstanding":18074350,"asOf":"2026-09-26T15:09:35.374Z"},"valuation":{"fiscalYear":2025,"per":1.03,"perTtm":1.15,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.13,"evEbitda":0.55,"ev":38384644652,"fcff":50784432132,"fcffYield":1.323,"roe":0.3678,"revenueGrowth":{"y1":0.2427,"y3":0.2423,"y5":0.0354},"operatingIncomeGrowth":{"y1":22.7731,"y3":3.8805,"y5":0.1553},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.466Z"},"price":{"high52w":6100,"low52w":2590,"fromHigh":-0.5508,"returns":[{"label":"1개월","value":-0.0972},{"label":"3개월","value":-0.0144},{"label":"6개월","value":-0.3857},{"label":"1년","value":-0.1411},{"label":"3년","value":-0.1046},{"label":"5년","value":-0.5699}]},"dividends":[{"fiscalYear":2025,"dps":120,"yieldPct":3.4,"payoutPct":null},{"fiscalYear":2017,"dps":100,"yieldPct":2.7,"payoutPct":-26.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":218641535991,"operatingIncome":1436255458,"netIncome":-1444642846,"controllingNetIncome":-1444642846,"ebitda":2750537925,"fcff":37949846210,"cfo":39274733327,"capex":1859920687,"totalAssets":186900503034,"totalLiabilities":125009001071,"totalEquity":61891501963,"cash":12495671469,"totalDebt":28869472973},{"fiscalYear":2019,"statement":"연결","revenue":290210341264,"operatingIncome":22561257287,"netIncome":14142937443,"controllingNetIncome":14142937443,"ebitda":24581853095,"fcff":-29020986510,"cfo":-28633055700,"capex":877693241,"totalAssets":201931964785,"totalLiabilities":118756100768,"totalEquity":83175864017,"cash":10095692401,"totalDebt":53462423767},{"fiscalYear":2020,"statement":"연결","revenue":316305834140,"operatingIncome":32643232007,"netIncome":16835701154,"controllingNetIncome":null,"ebitda":34653238315,"fcff":71796701433,"cfo":71012665963,"capex":1218521715,"totalAssets":179115076882,"totalLiabilities":78065814154,"totalEquity":101049262728,"cash":39450110711,"totalDebt":14352544337},{"fiscalYear":2021,"statement":"연결","revenue":174303666003,"operatingIncome":394322033,"netIncome":1180548994,"controllingNetIncome":null,"ebitda":2526027880,"fcff":-12218848436,"cfo":-11313451559,"capex":1129605791,"totalAssets":159150747616,"totalLiabilities":59246567591,"totalEquity":99904180025,"cash":13562777413,"totalDebt":9147891787},{"fiscalYear":2022,"statement":"연결","revenue":196292051694,"operatingIncome":577978892,"netIncome":3738368375,"controllingNetIncome":null,"ebitda":3109658252,"fcff":1854297974,"cfo":2835187899,"capex":1147610577,"totalAssets":165095745565,"totalLiabilities":61255735691,"totalEquity":103840009874,"cash":21177577370,"totalDebt":7034495787},{"fiscalYear":2023,"statement":"연결","revenue":252508569423,"operatingIncome":1357980797,"netIncome":1475092795,"controllingNetIncome":null,"ebitda":3786086542,"fcff":-14480903452,"cfo":-13873261377,"capex":925946338,"totalAssets":191495999217,"totalLiabilities":88246329358,"totalEquity":103249669859,"cash":8422238126,"totalDebt":22034495787},{"fiscalYear":2024,"statement":"연결","revenue":302842776436,"operatingIncome":2826256917,"netIncome":736066386,"controllingNetIncome":null,"ebitda":5304150822,"fcff":15833105980,"cfo":16951004666,"capex":1763567025,"totalAssets":229136136410,"totalLiabilities":125052749886,"totalEquity":104083386524,"cash":14744409081,"totalDebt":24900000000},{"fiscalYear":2025,"statement":"연결","revenue":376349352125,"operatingIncome":67188905596,"netIncome":47967126385,"controllingNetIncome":null,"ebitda":69705731333,"fcff":50784432132,"cfo":53045614252,"capex":3481844814,"totalAssets":264149989242,"totalLiabilities":107405281394,"totalEquity":156744707848,"cash":34039074348,"totalDebt":22900000000}],"quarterly":[{"stockCode":"046940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":93815738989,"operatingIncome":26630975663,"netIncome":20394541381,"prevYearRevenue":71706744808,"prevYearOperatingIncome":193951640,"prevYearNetIncome":126366970,"source":"11014","updatedAt":"2026-08-26T22:30:36.029Z"},{"stockCode":"046940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":93045716842,"operatingIncome":27425616411,"netIncome":17402615737,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:36.033Z"},{"stockCode":"046940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":60861269861,"operatingIncome":1566030780,"netIncome":1851292167,"prevYearRevenue":89080078064,"prevYearOperatingIncome":945122846,"prevYearNetIncome":957184897,"source":"11013","updatedAt":"2026-08-26T22:30:35.504Z"},{"stockCode":"046940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":67376910054,"operatingIncome":4034908048,"netIncome":3438013128,"prevYearRevenue":100407818230,"prevYearOperatingIncome":12187190676,"prevYearNetIncome":9212784370,"source":"11012","updatedAt":"2026-08-26T22:30:35.756Z"}]}