{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/074600","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":"074600","name":"원익QnC","market":"KOSDAQ","sector":"유리 및 유리제품 제조업","lastPrice":28650,"marketCap":753151200000,"sharesOutstanding":26288000,"asOf":"2026-09-26T15:09:35.412Z"},"valuation":{"fiscalYear":2025,"per":33.48,"perTtm":19.64,"ttmPeriod":"25Q3~26Q2","pbr":1.55,"psr":0.8,"evEbitda":11.2,"ev":1463887496711,"fcff":15141442905,"fcffYield":0.0103,"roe":0.0473,"revenueGrowth":{"y1":0.0584,"y3":0.0641,"y5":0.1241},"operatingIncomeGrowth":{"y1":-0.3421,"y3":-0.197,"y5":0.0766},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.849Z"},"price":{"high52w":42150,"low52w":18620,"fromHigh":-0.3203,"returns":[{"label":"1개월","value":0.073},{"label":"3개월","value":-0.1212},{"label":"6개월","value":-0.1005},{"label":"1년","value":0.2191},{"label":"3년","value":0.0324},{"label":"5년","value":0.128}]},"dividends":[{"fiscalYear":2025,"dps":130,"yieldPct":0.6,"payoutPct":15.2},{"fiscalYear":2024,"dps":100,"yieldPct":0.5,"payoutPct":5.2},{"fiscalYear":2023,"dps":57,"yieldPct":0.2,"payoutPct":3.9},{"fiscalYear":2022,"dps":150,"yieldPct":0.6,"payoutPct":7.3},{"fiscalYear":2021,"dps":150,"yieldPct":0.5,"payoutPct":6.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":266463980468,"operatingIncome":41198797878,"netIncome":41187635873,"controllingNetIncome":40511281100,"ebitda":null,"fcff":-32586314626,"cfo":25963596086,"capex":59868757087,"totalAssets":359501282519,"totalLiabilities":138363807359,"totalEquity":221137475160,"cash":15544739714,"totalDebt":83810450387},{"fiscalYear":2019,"statement":"연결","revenue":263059922670,"operatingIncome":27353639758,"netIncome":3644816855,"controllingNetIncome":2606025637,"ebitda":42321635683,"fcff":-10249635728,"cfo":34705175361,"capex":50427857646,"totalAssets":640996511101,"totalLiabilities":353798682420,"totalEquity":287197828681,"cash":12497197943,"totalDebt":305861347205},{"fiscalYear":2020,"statement":"연결","revenue":525640408852,"operatingIncome":41221881860,"netIncome":15460178967,"controllingNetIncome":25816277390,"ebitda":null,"fcff":65953398159,"cfo":99001306388,"capex":38542864815,"totalAssets":743087337984,"totalLiabilities":440461278323,"totalEquity":302626059661,"cash":50588602338,"totalDebt":265963386579},{"fiscalYear":2021,"statement":"연결","revenue":624119007652,"operatingIncome":86750053571,"netIncome":62504561771,"controllingNetIncome":58752841691,"ebitda":117143871364,"fcff":50567239075,"cfo":104928576538,"capex":58561287142,"totalAssets":823605491269,"totalLiabilities":443810532622,"totalEquity":379794958647,"cash":68082612443,"totalDebt":284671595398},{"fiscalYear":2022,"statement":"연결","revenue":783178805875,"operatingIncome":115127050949,"netIncome":58239208581,"controllingNetIncome":53835001883,"ebitda":null,"fcff":-11286058111,"cfo":64569270043,"capex":96323179528,"totalAssets":1274287597074,"totalLiabilities":804379444832,"totalEquity":469908152242,"cash":74886361406,"totalDebt":563765132677},{"fiscalYear":2023,"statement":"연결","revenue":805948142955,"operatingIncome":82983414760,"netIncome":50998911602,"controllingNetIncome":38149287195,"ebitda":140596783833,"fcff":-76102388913,"cfo":79922979065,"capex":183447625586,"totalAssets":1376503053775,"totalLiabilities":866898414395,"totalEquity":509604639380,"cash":58545799824,"totalDebt":489317215628},{"fiscalYear":2024,"statement":"연결","revenue":891539336878,"operatingIncome":90611957858,"netIncome":61519379435,"controllingNetIncome":50847250319,"ebitda":111426358011,"fcff":-16442701770,"cfo":79871945367,"capex":128949659190,"totalAssets":1534688906131,"totalLiabilities":965379615586,"totalEquity":569309290545,"cash":44034231241,"totalDebt":771661590821},{"fiscalYear":2025,"statement":"연결","revenue":943641492868,"operatingIncome":59610200277,"netIncome":958070208,"controllingNetIncome":22497924521,"ebitda":130674980307,"fcff":15141442905,"cfo":84849481802,"capex":89312198587,"totalAssets":1545872449060,"totalLiabilities":975288095868,"totalEquity":570584353192,"cash":60554080902,"totalDebt":771290377613}],"quarterly":[{"stockCode":"074600","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":230268568274,"operatingIncome":8000339380,"netIncome":2584706970,"prevYearRevenue":225114646021,"prevYearOperatingIncome":29921262171,"prevYearNetIncome":13048222725,"source":"11014","updatedAt":"2026-08-26T22:21:04.603Z"},{"stockCode":"074600","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":249085554249,"operatingIncome":18442529192,"netIncome":-5393642260,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:04.605Z"},{"stockCode":"074600","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":256232792850,"operatingIncome":21862148868,"netIncome":14421286487,"prevYearRevenue":231372707003,"prevYearOperatingIncome":19075923571,"prevYearNetIncome":15360750255,"source":"11013","updatedAt":"2026-08-26T22:21:04.115Z"},{"stockCode":"074600","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":271857366892,"operatingIncome":30873452911,"netIncome":26732383079,"prevYearRevenue":232914663342,"prevYearOperatingIncome":14091408134,"prevYearNetIncome":-11593744757,"source":"11012","updatedAt":"2026-08-26T22:21:04.356Z"}]}