{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049520","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":"049520","name":"유아이엘","market":"KOSDAQ","sector":"전자부품 제조업","lastPrice":3760,"marketCap":115968270000,"sharesOutstanding":30842625,"asOf":"2026-09-26T15:09:35.378Z"},"valuation":{"fiscalYear":2025,"per":5.16,"perTtm":4.83,"ttmPeriod":"25Q3~26Q2","pbr":0.58,"psr":0.28,"evEbitda":1.2,"ev":43306348998,"fcff":33369339226,"fcffYield":0.7705,"roe":0.1123,"revenueGrowth":{"y1":-0.0292,"y3":0.0738,"y5":0.065},"operatingIncomeGrowth":{"y1":0.2511,"y3":0.6592,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.972Z"},"price":{"high52w":4285,"low52w":2915,"fromHigh":-0.1225,"returns":[{"label":"1개월","value":0.0067},{"label":"3개월","value":0.0712},{"label":"6개월","value":-0.0157},{"label":"1년","value":0.1659},{"label":"3년","value":-0.2892},{"label":"5년","value":0.1641}]},"dividends":[{"fiscalYear":2025,"dps":400,"yieldPct":12.1,"payoutPct":56},{"fiscalYear":2024,"dps":400,"yieldPct":11.5,"payoutPct":43},{"fiscalYear":2019,"dps":400,"yieldPct":7.4,"payoutPct":101},{"fiscalYear":2018,"dps":400,"yieldPct":8.5,"payoutPct":89},{"fiscalYear":2017,"dps":500,"yieldPct":7.4,"payoutPct":71}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":423594391419,"operatingIncome":8371817340,"netIncome":9401206172,"controllingNetIncome":9398220057,"ebitda":21674621109,"fcff":2365242516,"cfo":22834566165,"capex":20469323649,"totalAssets":220193002955,"totalLiabilities":52236041820,"totalEquity":167956961135,"cash":46604356548,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":408486202801,"operatingIncome":8864171288,"netIncome":8230238750,"controllingNetIncome":8282967441,"ebitda":25555157064,"fcff":1158396986,"cfo":24298451636,"capex":23156864851,"totalAssets":211559224811,"totalLiabilities":41928475544,"totalEquity":169630749267,"cash":42746346067,"totalDebt":398254419},{"fiscalYear":2020,"statement":"연결","revenue":300847700771,"operatingIncome":-12718503522,"netIncome":-10920317452,"controllingNetIncome":-10631453308,"ebitda":-11112703064,"fcff":-7037717287,"cfo":-5371703894,"capex":2190832441,"totalAssets":212798924431,"totalLiabilities":62095207487,"totalEquity":150703716944,"cash":48113924421,"totalDebt":18589113541},{"fiscalYear":2021,"statement":"연결","revenue":266589411851,"operatingIncome":-6639792463,"netIncome":-16412596564,"controllingNetIncome":-16368770149,"ebitda":7479902529,"fcff":-150609878,"cfo":1660968433,"capex":1955325350,"totalAssets":210114135035,"totalLiabilities":70242581344,"totalEquity":139871553691,"cash":35400195846,"totalDebt":20563578130},{"fiscalYear":2022,"statement":"연결","revenue":332931159910,"operatingIncome":5770126034,"netIncome":6831686433,"controllingNetIncome":6891310642,"ebitda":17348984179,"fcff":2391125198,"cfo":10370264916,"capex":8193241646,"totalAssets":209114480951,"totalLiabilities":60756627172,"totalEquity":148357853779,"cash":26575362949,"totalDebt":17050754787},{"fiscalYear":2023,"statement":"연결","revenue":332145486183,"operatingIncome":8676527801,"netIncome":11315635866,"controllingNetIncome":11336515716,"ebitda":21143364555,"fcff":6106706734,"cfo":22109645010,"capex":16408220963,"totalAssets":227663904891,"totalLiabilities":68180325589,"totalEquity":159483579302,"cash":28212922447,"totalDebt":11919203836},{"fiscalYear":2024,"statement":"연결","revenue":424657577159,"operatingIncome":21064136354,"netIncome":29799362262,"controllingNetIncome":29756245442,"ebitda":null,"fcff":21400382702,"cfo":30964274062,"capex":9826337390,"totalAssets":280836275563,"totalLiabilities":82379523834,"totalEquity":198456751729,"cash":45695630700,"totalDebt":9242639944},{"fiscalYear":2025,"statement":"연결","revenue":412263992426,"operatingIncome":26354275450,"netIncome":22493717133,"controllingNetIncome":22454551308,"ebitda":36237152955,"fcff":33369339226,"cfo":47634870884,"capex":14514000602,"totalAssets":289601143202,"totalLiabilities":86633721068,"totalEquity":202967422134,"cash":82025909362,"totalDebt":9363988360}],"quarterly":[{"stockCode":"049520","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":95898673105,"operatingIncome":5438300435,"netIncome":5155518933,"prevYearRevenue":106228074955,"prevYearOperatingIncome":4161953894,"prevYearNetIncome":8014529849,"source":"11014","updatedAt":"2026-08-26T22:26:46.938Z"},{"stockCode":"049520","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":97890513972,"operatingIncome":6373607768,"netIncome":7817668386,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:46.940Z"},{"stockCode":"049520","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":105492875152,"operatingIncome":6133348239,"netIncome":6902183062,"prevYearRevenue":115577091794,"prevYearOperatingIncome":7518018504,"prevYearNetIncome":7413024549,"source":"11013","updatedAt":"2026-08-26T22:26:46.421Z"},{"stockCode":"049520","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":89763249161,"operatingIncome":6845777689,"netIncome":4132527153,"prevYearRevenue":102897713555,"prevYearOperatingIncome":7024348743,"prevYearNetIncome":2107505265,"source":"11012","updatedAt":"2026-08-26T22:26:46.668Z"}]}