{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/072470","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":"072470","name":"우리산업홀딩스","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":2390,"marketCap":45140744990,"sharesOutstanding":18887341,"asOf":"2026-09-26T15:09:35.410Z"},"valuation":{"fiscalYear":2025,"per":2.38,"perTtm":1.91,"ttmPeriod":"25Q3~26Q2","pbr":0.32,"psr":0.06,"evEbitda":2.61,"ev":157694970477,"fcff":33531938517,"fcffYield":0.2126,"roe":0.1381,"revenueGrowth":{"y1":0.0926,"y3":0.1247,"y5":0.1473},"operatingIncomeGrowth":{"y1":1.2788,"y3":null,"y5":0.2382},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.887Z"},"price":{"high52w":4700,"low52w":2200,"fromHigh":-0.4915,"returns":[{"label":"1개월","value":-0.0627},{"label":"3개월","value":0.0552},{"label":"6개월","value":-0.3635},{"label":"1년","value":-0.202},{"label":"3년","value":-0.338},{"label":"5년","value":-0.58}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":1.9,"payoutPct":59.73},{"fiscalYear":2024,"dps":55,"yieldPct":2.3,"payoutPct":78.24},{"fiscalYear":2023,"dps":50,"yieldPct":1.4,"payoutPct":6.22},{"fiscalYear":2022,"dps":45,"yieldPct":1,"payoutPct":-464.48},{"fiscalYear":2021,"dps":35,"yieldPct":0.5,"payoutPct":-203.38},{"fiscalYear":2020,"dps":30,"yieldPct":0.6,"payoutPct":21.99},{"fiscalYear":2019,"dps":25,"yieldPct":0.83,"payoutPct":12.6},{"fiscalYear":2018,"dps":50,"yieldPct":0.88,"payoutPct":6.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":387019864227,"operatingIncome":12248595889,"netIncome":6572820648,"controllingNetIncome":1933702806,"ebitda":26707361627,"fcff":-5679152013,"cfo":13989447677,"capex":21027442606,"totalAssets":389910894323,"totalLiabilities":168078925286,"totalEquity":221831969037,"cash":13620625952,"totalDebt":73224571677},{"fiscalYear":2019,"statement":"연결","revenue":378244799379,"operatingIncome":7395947153,"netIncome":3286284853,"controllingNetIncome":null,"ebitda":null,"fcff":6230719287,"cfo":25940858388,"capex":20940800264,"totalAssets":395296111363,"totalLiabilities":173111595135,"totalEquity":222184516228,"cash":12484776709,"totalDebt":69295156167},{"fiscalYear":2020,"statement":"연결","revenue":354693920404,"operatingIncome":11765809059,"netIncome":2579032853,"controllingNetIncome":null,"ebitda":32184528979,"fcff":7458293343,"cfo":21605918011,"capex":15528425130,"totalAssets":405008528800,"totalLiabilities":182012913963,"totalEquity":222995614837,"cash":14024292599,"totalDebt":64272076075},{"fiscalYear":2021,"statement":"연결","revenue":384335568467,"operatingIncome":-2451690316,"netIncome":-325424403,"controllingNetIncome":null,"ebitda":19747619981,"fcff":-1942389803,"cfo":17962686570,"capex":21647957710,"totalAssets":401897114022,"totalLiabilities":179806027846,"totalEquity":222091086176,"cash":21091083440,"totalDebt":78130822626},{"fiscalYear":2022,"statement":"연결","revenue":495522375288,"operatingIncome":-19804367631,"netIncome":-18306238008,"controllingNetIncome":null,"ebitda":-10921181343,"fcff":-11457513560,"cfo":1387945974,"capex":16059509059,"totalAssets":401829575362,"totalLiabilities":216191613788,"totalEquity":185637961574,"cash":9808235063,"totalDebt":87330079940},{"fiscalYear":2023,"statement":"연결","revenue":575273528400,"operatingIncome":21263010301,"netIncome":15174927692,"controllingNetIncome":null,"ebitda":42491927396,"fcff":-27298500748,"cfo":10073248986,"capex":42767803406,"totalAssets":478748647962,"totalLiabilities":282337228973,"totalEquity":196411418989,"cash":11691145485,"totalDebt":60705272387},{"fiscalYear":2024,"statement":"연결","revenue":645259102794,"operatingIncome":15025930892,"netIncome":1328333380,"controllingNetIncome":null,"ebitda":39951604650,"fcff":30383028155,"cfo":52020175315,"capex":27220824927,"totalAssets":489040138516,"totalLiabilities":290849708346,"totalEquity":198190430170,"cash":21627892016,"totalDebt":37756661003},{"fiscalYear":2025,"statement":"연결","revenue":705003098505,"operatingIncome":34240369035,"netIncome":18970302428,"controllingNetIncome":null,"ebitda":60503880071,"fcff":33531938517,"cfo":45306705570,"capex":18510012156,"totalAssets":509891987640,"totalLiabilities":298319400408,"totalEquity":211572587232,"cash":26368820526,"totalDebt":138923046013}],"quarterly":[{"stockCode":"072470","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":175027643917,"operatingIncome":9917718341,"netIncome":9201982593,"prevYearRevenue":142952467775,"prevYearOperatingIncome":78773196,"prevYearNetIncome":-5435491798,"source":"11014","updatedAt":"2026-08-26T22:31:19.787Z"},{"stockCode":"072470","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":172499992919,"operatingIncome":6863320377,"netIncome":4791658910,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:31:19.790Z"},{"stockCode":"072470","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":171891911480,"operatingIncome":8626097544,"netIncome":7695861751,"prevYearRevenue":174334398584,"prevYearOperatingIncome":5442971151,"prevYearNetIncome":2687466881,"source":"11013","updatedAt":"2026-08-26T22:31:19.292Z"},{"stockCode":"072470","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":177262901546,"operatingIncome":1457248429,"netIncome":1990606809,"prevYearRevenue":183141063085,"prevYearOperatingIncome":12016359166,"prevYearNetIncome":2289194044,"source":"11012","updatedAt":"2026-08-26T22:31:19.544Z"}]}