{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/054930","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":"054930","name":"유신","market":"KOSDAQ","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":18410,"marketCap":55230000000,"sharesOutstanding":3000000,"asOf":"2026-09-26T15:09:35.388Z"},"valuation":{"fiscalYear":2025,"per":5.25,"perTtm":4.66,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.14,"evEbitda":6.76,"ev":62947483563,"fcff":36684642639,"fcffYield":0.5828,"roe":0.0695,"revenueGrowth":{"y1":0.1352,"y3":0.0824,"y5":0.1268},"operatingIncomeGrowth":{"y1":0.5902,"y3":-0.2381,"y5":0.2899},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.945Z"},"price":{"high52w":28400,"low52w":14870,"fromHigh":-0.3518,"returns":[{"label":"1개월","value":-0.0181},{"label":"3개월","value":0.1557},{"label":"6개월","value":-0.2166},{"label":"1년","value":-0.1397},{"label":"3년","value":-0.5622},{"label":"5년","value":-0.2232}]},"dividends":[{"fiscalYear":2025,"dps":900,"yieldPct":3.8,"payoutPct":25},{"fiscalYear":2024,"dps":900,"yieldPct":3.7,"payoutPct":11},{"fiscalYear":2023,"dps":750,"yieldPct":2.3,"payoutPct":11},{"fiscalYear":2022,"dps":750,"yieldPct":2.2,"payoutPct":12},{"fiscalYear":2021,"dps":750,"yieldPct":4.2,"payoutPct":19},{"fiscalYear":2020,"dps":500,"yieldPct":3.6,"payoutPct":50},{"fiscalYear":2017,"dps":200,"yieldPct":1.6,"payoutPct":39.21}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":150831861936,"operatingIncome":-7762444103,"netIncome":-7412172732,"controllingNetIncome":null,"ebitda":-7169043830,"fcff":-16758028689,"cfo":-15810848744,"capex":1533595300,"totalAssets":148138860707,"totalLiabilities":60974327272,"totalEquity":87164533435,"cash":1871107501,"totalDebt":28767651346},{"fiscalYear":2019,"statement":"별도","revenue":166611283201,"operatingIncome":-9613617508,"netIncome":-6150701481,"controllingNetIncome":null,"ebitda":null,"fcff":4905718684,"cfo":5339064971,"capex":1068611640,"totalAssets":156433355065,"totalLiabilities":75055037822,"totalEquity":81378317243,"cash":3193506120,"totalDebt":31643145751},{"fiscalYear":2020,"statement":"별도","revenue":212258924917,"operatingIncome":2588644535,"netIncome":3026584260,"controllingNetIncome":null,"ebitda":24662165505,"fcff":24034777117,"cfo":25730289028,"capex":2098155377,"totalAssets":175593962894,"totalLiabilities":92770897676,"totalEquity":82823065218,"cash":12304051551,"totalDebt":21730447955},{"fiscalYear":2021,"statement":"별도","revenue":262235681971,"operatingIncome":7991487391,"netIncome":12105576518,"controllingNetIncome":null,"ebitda":9618726090,"fcff":31089186336,"cfo":32920773779,"capex":2277198484,"totalAssets":220466486589,"totalLiabilities":126165645174,"totalEquity":94300841415,"cash":4102133791,"totalDebt":37049942180},{"fiscalYear":2022,"statement":"별도","revenue":303961301436,"operatingIncome":20901452578,"netIncome":18323521091,"controllingNetIncome":null,"ebitda":22222643938,"fcff":2925341031,"cfo":3161489961,"capex":972501327,"totalAssets":218295008313,"totalLiabilities":108557420585,"totalEquity":109737587728,"cash":4799733137,"totalDebt":24054641991},{"fiscalYear":2023,"statement":"별도","revenue":341055308847,"operatingIncome":18309702869,"netIncome":20095002637,"controllingNetIncome":null,"ebitda":19049493736,"fcff":31315336779,"cfo":31895249509,"capex":1382680373,"totalAssets":236936562356,"totalLiabilities":109980709501,"totalEquity":126955852855,"cash":18919866398,"totalDebt":9727428631},{"fiscalYear":2024,"statement":"연결","revenue":339578152680,"operatingIncome":5813013246,"netIncome":24422836243,"controllingNetIncome":null,"ebitda":null,"fcff":-61832412798,"cfo":163729291,"capex":63128851773,"totalAssets":293530954823,"totalLiabilities":145806561042,"totalEquity":147724393781,"cash":9634047491,"totalDebt":39209079577},{"fiscalYear":2025,"statement":"별도","revenue":385502385861,"operatingIncome":9243765481,"netIncome":10520353724,"controllingNetIncome":null,"ebitda":9311711487,"fcff":36684642639,"cfo":38976997056,"capex":3499159282,"totalAssets":339201356210,"totalLiabilities":184067916525,"totalEquity":155133439685,"cash":31807771644,"totalDebt":39525255207}],"quarterly":[{"stockCode":"054930","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":97316952925,"operatingIncome":1382799936,"netIncome":1526753607,"prevYearRevenue":80796128206,"prevYearOperatingIncome":-2413099991,"prevYearNetIncome":563339592,"source":"11014","updatedAt":"2026-08-26T22:30:32.379Z"},{"stockCode":"054930","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":111322652729,"operatingIncome":4496091238,"netIncome":4834268038,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:32.380Z"},{"stockCode":"054930","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":108604392942,"operatingIncome":-763751470,"netIncome":365046326,"prevYearRevenue":88631265984,"prevYearOperatingIncome":1615089220,"prevYearNetIncome":2479524059,"source":"11013","updatedAt":"2026-08-26T22:30:31.851Z"},{"stockCode":"054930","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":111986494436,"operatingIncome":6790496459,"netIncome":5121378032,"prevYearRevenue":88231514223,"prevYearOperatingIncome":1749785087,"prevYearNetIncome":1679808020,"source":"11012","updatedAt":"2026-08-26T22:30:32.107Z"}]}