{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049800","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":"049800","name":"우진플라임","market":"KOSPI","sector":"특수 목적용 기계 제조업","lastPrice":1809,"marketCap":36180000000,"sharesOutstanding":20000000,"asOf":"2026-09-26T15:09:35.378Z"},"valuation":{"fiscalYear":2025,"per":15.8,"perTtm":14.45,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.17,"evEbitda":2.06,"ev":27012735575,"fcff":8232193562,"fcffYield":0.3048,"roe":0.0211,"revenueGrowth":{"y1":0.0097,"y3":-0.0597,"y5":0.0064},"operatingIncomeGrowth":{"y1":1.1077,"y3":-0.494,"y5":-0.2086},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.089Z"},"price":{"high52w":3460,"low52w":1653,"fromHigh":-0.4772,"returns":[{"label":"1개월","value":0.0174},{"label":"3개월","value":0.0641},{"label":"6개월","value":-0.292},{"label":"1년","value":-0.1644},{"label":"3년","value":-0.4616},{"label":"5년","value":-0.627}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":1.67,"payoutPct":43.69},{"fiscalYear":2024,"dps":50,"yieldPct":2.5,"payoutPct":41.54},{"fiscalYear":2023,"dps":50,"yieldPct":1.63,"payoutPct":16.57},{"fiscalYear":2022,"dps":50,"yieldPct":1.37,"payoutPct":4.57},{"fiscalYear":2021,"dps":50,"yieldPct":1.16,"payoutPct":4.44},{"fiscalYear":2020,"dps":100,"yieldPct":1.9,"payoutPct":12.9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":171898284909,"operatingIncome":-11777031210,"netIncome":-13596003980,"controllingNetIncome":-13594277915,"ebitda":1767714611,"fcff":9028163238,"cfo":12292414431,"capex":7894098966,"totalAssets":287714583896,"totalLiabilities":220984241406,"totalEquity":66730342490,"cash":4476202333,"totalDebt":154482644620},{"fiscalYear":2019,"statement":"연결","revenue":181802338349,"operatingIncome":-8331188207,"netIncome":-13605914722,"controllingNetIncome":-13606883522,"ebitda":1911457964,"fcff":16784656056,"cfo":14256743123,"capex":1815961780,"totalAssets":267791145501,"totalLiabilities":215158970005,"totalEquity":52632175496,"cash":3770182351,"totalDebt":142977205102},{"fiscalYear":2020,"statement":"연결","revenue":204996134086,"operatingIncome":9434363974,"netIncome":7769632709,"controllingNetIncome":7769977442,"ebitda":19411028154,"fcff":31386543937,"cfo":28955504566,"capex":1089943542,"totalAssets":267621933339,"totalLiabilities":206845325711,"totalEquity":60776607628,"cash":17881611476,"totalDebt":129029916117},{"fiscalYear":2021,"statement":"연결","revenue":233989445051,"operatingIncome":16624863041,"netIncome":22511894621,"controllingNetIncome":22511894621,"ebitda":26625952335,"fcff":19319775456,"cfo":21359974415,"capex":4676375547,"totalAssets":276360691146,"totalLiabilities":194240950584,"totalEquity":82119740562,"cash":14613225507,"totalDebt":110061292865},{"fiscalYear":2022,"statement":"연결","revenue":254578736012,"operatingIncome":22612660782,"netIncome":21850156524,"controllingNetIncome":21849944549,"ebitda":33221151796,"fcff":16382551804,"cfo":26443219234,"capex":13042419956,"totalAssets":285245048447,"totalLiabilities":182460324751,"totalEquity":102784723696,"cash":17227756292,"totalDebt":99729314703},{"fiscalYear":2023,"statement":"연결","revenue":212126264262,"operatingIncome":9058740983,"netIncome":6051097209,"controllingNetIncome":6051387392,"ebitda":17831899161,"fcff":-17360897598,"cfo":5719911204,"capex":28549758411,"totalAssets":318384839252,"totalLiabilities":211957808783,"totalEquity":106427030469,"cash":23470965199,"totalDebt":30118965457},{"fiscalYear":2024,"statement":"연결","revenue":209594990056,"operatingIncome":1389976524,"netIncome":2407054989,"controllingNetIncome":2408566413,"ebitda":9523241208,"fcff":-14143181173,"cfo":5536381727,"capex":25105961408,"totalAssets":329391197188,"totalLiabilities":222479751452,"totalEquity":106911445736,"cash":6424895797,"totalDebt":800081041},{"fiscalYear":2025,"statement":"연결","revenue":211623242809,"operatingIncome":2929670084,"netIncome":2289352672,"controllingNetIncome":2289324795,"ebitda":13104059630,"fcff":8232193562,"cfo":10743942843,"capex":6740234901,"totalAssets":314383012815,"totalLiabilities":204546196857,"totalEquity":109836815958,"cash":9886645991,"totalDebt":719381566}],"quarterly":[{"stockCode":"049800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":44959244561,"operatingIncome":-596716366,"netIncome":216864005,"prevYearRevenue":50871627546,"prevYearOperatingIncome":145321120,"prevYearNetIncome":-1967153741,"source":"11014","updatedAt":"2026-08-26T22:32:26.125Z"},{"stockCode":"049800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":64711331055,"operatingIncome":2575776395,"netIncome":3975428080,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:26.127Z"},{"stockCode":"049800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":35571181301,"operatingIncome":-4088689124,"netIncome":-2611447354,"prevYearRevenue":38069473828,"prevYearOperatingIncome":-2530017291,"prevYearNetIncome":-2914932476,"source":"11013","updatedAt":"2026-08-26T22:32:25.603Z"},{"stockCode":"049800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":55760298338,"operatingIncome":802963348,"netIncome":922578862,"prevYearRevenue":63883193365,"prevYearOperatingIncome":3480627346,"prevYearNetIncome":1011993063,"source":"11012","updatedAt":"2026-08-26T22:32:25.843Z"}]}