{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/047400","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":"047400","name":"유니온머티리얼","market":"KOSPI","sector":"내화, 비내화 요업제품 제조업","lastPrice":979,"marketCap":41118000000,"sharesOutstanding":42000000,"asOf":"2026-09-26T15:09:35.375Z"},"valuation":{"fiscalYear":2025,"per":16.72,"perTtm":8.18,"ttmPeriod":"25Q3~26Q2","pbr":2.09,"psr":0.4,"evEbitda":16.41,"ev":129721831690,"fcff":12167258882,"fcffYield":0.0938,"roe":0.1404,"revenueGrowth":{"y1":-0.0593,"y3":-0.0686,"y5":0.0174},"operatingIncomeGrowth":{"y1":null,"y3":0.8567,"y5":1.2493},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.315Z"},"price":{"high52w":2260,"low52w":842,"fromHigh":-0.5668,"returns":[{"label":"1개월","value":0.0093},{"label":"3개월","value":0.0878},{"label":"6개월","value":-0.3964},{"label":"1년","value":-0.2606},{"label":"3년","value":-0.6653},{"label":"5년","value":-0.6897}]},"dividends":[{"fiscalYear":2022,"dps":35,"yieldPct":1.3,"payoutPct":null},{"fiscalYear":2021,"dps":35,"yieldPct":1.1,"payoutPct":270.2},{"fiscalYear":2020,"dps":20,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2019,"dps":50,"yieldPct":2.2,"payoutPct":null},{"fiscalYear":2018,"dps":35,"yieldPct":2,"payoutPct":null},{"fiscalYear":2017,"dps":50,"yieldPct":2,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":112336021352,"operatingIncome":481748850,"netIncome":-8881275941,"controllingNetIncome":-8795052343,"ebitda":19120208683,"fcff":-9137470504,"cfo":-225758499,"capex":9502915715,"totalAssets":144252758731,"totalLiabilities":65725036070,"totalEquity":78527722661,"cash":1677446093,"totalDebt":36425000000},{"fiscalYear":2019,"statement":"연결","revenue":109109285016,"operatingIncome":3645893015,"netIncome":2268730643,"controllingNetIncome":2326314770,"ebitda":6767569057,"fcff":-10117916769,"cfo":6590217581,"capex":17393801676,"totalAssets":174875888546,"totalLiabilities":88749616859,"totalEquity":86126271687,"cash":2413324761,"totalDebt":52915983108},{"fiscalYear":2020,"statement":"연결","revenue":93508565624,"operatingIncome":94319681,"netIncome":-1373788568,"controllingNetIncome":-1344874468,"ebitda":5078995015,"fcff":-6014555852,"cfo":5824839177,"capex":12688245283,"totalAssets":184455804956,"totalLiabilities":101282697082,"totalEquity":83173107874,"cash":10127316657,"totalDebt":63642516140},{"fiscalYear":2021,"statement":"연결","revenue":118261478442,"operatingIncome":-848992713,"netIncome":543550735,"controllingNetIncome":543550735,"ebitda":6305339946,"fcff":101305242,"cfo":3329002118,"capex":3907819914,"totalAssets":186669511383,"totalLiabilities":102788774092,"totalEquity":83880737291,"cash":8827264769,"totalDebt":60767138225},{"fiscalYear":2022,"statement":"연결","revenue":126146837365,"operatingIncome":848339698,"netIncome":-214987091,"controllingNetIncome":-214987091,"ebitda":8610906795,"fcff":-27280044785,"cfo":-12105936736,"capex":16630022573,"totalAssets":204164784861,"totalLiabilities":120343646929,"totalEquity":83821137932,"cash":5452564237,"totalDebt":91855475434},{"fiscalYear":2023,"statement":"연결","revenue":116470234149,"operatingIncome":-4667933911,"netIncome":-18050286189,"controllingNetIncome":-18050286189,"ebitda":4771545542,"fcff":909925574,"cfo":2204132306,"capex":5883412486,"totalAssets":187088686775,"totalLiabilities":123358030616,"totalEquity":63730656159,"cash":1754926475,"totalDebt":100234909688},{"fiscalYear":2024,"statement":"연결","revenue":108366485493,"operatingIncome":-16501073442,"netIncome":-46475655498,"controllingNetIncome":-46475655498,"ebitda":-8334976594,"fcff":16354578920,"cfo":12927662478,"capex":983410533,"totalAssets":138270697101,"totalLiabilities":122844808859,"totalEquity":15425888242,"cash":859579559,"totalDebt":94672431244},{"fiscalYear":2025,"statement":"연결","revenue":101937090012,"operatingIncome":5429904795,"netIncome":2459943818,"controllingNetIncome":2459943818,"ebitda":7905773270,"fcff":12167258882,"cfo":11852669330,"capex":3188099227,"totalAssets":136395574481,"totalLiabilities":116768817082,"totalEquity":19626757399,"cash":2174373033,"totalDebt":90778204723}],"quarterly":[{"stockCode":"047400","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":24214842372,"operatingIncome":-251138577,"netIncome":-795473587,"prevYearRevenue":25506120302,"prevYearOperatingIncome":-3030277220,"prevYearNetIncome":-4889196580,"source":"11014","updatedAt":"2026-08-26T22:31:51.520Z"},{"stockCode":"047400","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":23670209112,"operatingIncome":3600211797,"netIncome":5036348088,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:51.522Z"},{"stockCode":"047400","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":24820687301,"operatingIncome":1054430056,"netIncome":462706421,"prevYearRevenue":27524216456,"prevYearOperatingIncome":1362615401,"prevYearNetIncome":317501691,"source":"11013","updatedAt":"2026-08-26T22:31:50.995Z"},{"stockCode":"047400","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":26902677540,"operatingIncome":713807344,"netIncome":322007410,"prevYearRevenue":26527822072,"prevYearOperatingIncome":718216174,"prevYearNetIncome":-2098432374,"source":"11012","updatedAt":"2026-08-26T22:31:51.236Z"}]}