{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/077500","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":"077500","name":"유니퀘스트","market":"KOSPI","sector":"기계장비 및 관련 물품 도매업","lastPrice":8540,"marketCap":184464871080,"sharesOutstanding":21600102,"asOf":"2026-09-26T15:09:35.413Z"},"valuation":{"fiscalYear":2025,"per":8.95,"perTtm":6.22,"ttmPeriod":"25Q3~26Q2","pbr":0.75,"psr":0.25,"evEbitda":7.29,"ev":271758324128,"fcff":36357994107,"fcffYield":0.1338,"roe":0.0861,"revenueGrowth":{"y1":0.0275,"y3":-0.0043,"y5":0.1263},"operatingIncomeGrowth":{"y1":0.0747,"y3":-0.0357,"y5":0.3242},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.596Z"},"price":{"high52w":8540,"low52w":4275,"fromHigh":0,"returns":[{"label":"1개월","value":0.1845},{"label":"3개월","value":0.4598},{"label":"6개월","value":0.3977},{"label":"1년","value":0.2467},{"label":"3년","value":0.3261},{"label":"5년","value":1.4158}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":3.16,"payoutPct":20.95},{"fiscalYear":2024,"dps":100,"yieldPct":2.01,"payoutPct":40.82},{"fiscalYear":2023,"dps":200,"yieldPct":3.39,"payoutPct":22.33},{"fiscalYear":2022,"dps":200,"yieldPct":2.33,"payoutPct":10.69},{"fiscalYear":2021,"dps":300,"yieldPct":2.69,"payoutPct":12.76},{"fiscalYear":2020,"dps":125,"yieldPct":0.92,"payoutPct":13.96},{"fiscalYear":2019,"dps":150,"yieldPct":2.31,"payoutPct":15.7},{"fiscalYear":2018,"dps":100,"yieldPct":1.65,"payoutPct":22.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":270301572444,"operatingIncome":2045845726,"netIncome":10640884761,"controllingNetIncome":11980647917,"ebitda":null,"fcff":8184726851,"cfo":9009604570,"capex":1216756756,"totalAssets":324112688628,"totalLiabilities":132517383451,"totalEquity":191595305177,"cash":31406940597,"totalDebt":16288598800},{"fiscalYear":2019,"statement":"연결","revenue":335250952214,"operatingIncome":6862123694,"netIncome":22448564091,"controllingNetIncome":25446019711,"ebitda":7363670883,"fcff":-24899336305,"cfo":-24345543466,"capex":1318418270,"totalAssets":349702333313,"totalLiabilities":135266546967,"totalEquity":214435786346,"cash":27490630844,"totalDebt":51678747389},{"fiscalYear":2020,"statement":"연결","revenue":402809427295,"operatingIncome":9010532063,"netIncome":20521129589,"controllingNetIncome":23932218131,"ebitda":10676309137,"fcff":8084646083,"cfo":8794688874,"capex":1762474798,"totalAssets":379977750281,"totalLiabilities":143296165575,"totalEquity":236681584706,"cash":35196162303,"totalDebt":43254126848},{"fiscalYear":2021,"statement":"연결","revenue":590983230900,"operatingIncome":24548653862,"netIncome":60395383783,"controllingNetIncome":62562127147,"ebitda":null,"fcff":8192158884,"cfo":9789178606,"capex":2152981924,"totalAssets":490332217891,"totalLiabilities":181823563167,"totalEquity":308508654724,"cash":41482669862,"totalDebt":56449481767},{"fiscalYear":2022,"statement":"연결","revenue":739459798297,"operatingIncome":40913192825,"netIncome":44083014070,"controllingNetIncome":49119383343,"ebitda":44346879210,"fcff":-45525016611,"cfo":-46253641466,"capex":1011329574,"totalAssets":610723418178,"totalLiabilities":262882234237,"totalEquity":347841183941,"cash":36043011873,"totalDebt":103208942950},{"fiscalYear":2023,"statement":"연결","revenue":665926330174,"operatingIncome":33985725771,"netIncome":16341231290,"controllingNetIncome":19342158854,"ebitda":51311052858,"fcff":-3832217289,"cfo":-4758245891,"capex":3737646740,"totalAssets":454404380777,"totalLiabilities":240747285701,"totalEquity":213657095076,"cash":34776071930,"totalDebt":126109040000},{"fiscalYear":2024,"statement":"연결","revenue":710482069603,"operatingIncome":34138354685,"netIncome":4948883049,"controllingNetIncome":5291229345,"ebitda":34515608663,"fcff":7503039024,"cfo":2148370675,"capex":303477828,"totalAssets":482351415057,"totalLiabilities":250947742906,"totalEquity":231403672151,"cash":21606162176,"totalDebt":136857000000},{"fiscalYear":2025,"statement":"연결","revenue":730042828552,"operatingIncome":36686843260,"netIncome":19302198536,"controllingNetIncome":20617892228,"ebitda":37298169824,"fcff":36357994107,"cfo":32537964482,"capex":784028880,"totalAssets":515057909310,"totalLiabilities":270192128629,"totalEquity":244865780681,"cash":36251436952,"totalDebt":123544890000}],"quarterly":[{"stockCode":"077500","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":176257893918,"operatingIncome":9791204446,"netIncome":6036944382,"prevYearRevenue":169350105903,"prevYearOperatingIncome":7845422391,"prevYearNetIncome":4745786317,"source":"11014","updatedAt":"2026-08-26T22:25:32.222Z"},{"stockCode":"077500","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":212016384488,"operatingIncome":9675138714,"netIncome":1853479391,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:32.224Z"},{"stockCode":"077500","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":169048375768,"operatingIncome":11543919633,"netIncome":8849763656,"prevYearRevenue":176863906109,"prevYearOperatingIncome":9856330136,"prevYearNetIncome":6445102729,"source":"11013","updatedAt":"2026-08-26T22:25:31.705Z"},{"stockCode":"077500","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":216298440439,"operatingIncome":16573774542,"netIncome":12929732430,"prevYearRevenue":164904644037,"prevYearOperatingIncome":7364169964,"prevYearNetIncome":4966672034,"source":"11012","updatedAt":"2026-08-26T22:25:31.976Z"}]}