{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/084370","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":"084370","name":"유진테크","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":149400,"marketCap":3423656674800,"sharesOutstanding":22916042,"asOf":"2026-09-26T15:09:35.422Z"},"valuation":{"fiscalYear":2025,"per":80.63,"perTtm":29.97,"ttmPeriod":"25Q3~26Q2","pbr":7.45,"psr":9.77,"evEbitda":50.06,"ev":3375615013518,"fcff":45229985453,"fcffYield":0.0134,"roe":0.0981,"revenueGrowth":{"y1":0.0363,"y3":0.0409,"y5":0.1158},"operatingIncomeGrowth":{"y1":-0.1554,"y3":-0.0124,"y5":0.1832},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.319Z"},"price":{"high52w":206500,"low52w":69400,"fromHigh":-0.2765,"returns":[{"label":"1개월","value":0.0826},{"label":"3개월","value":-0.1344},{"label":"6개월","value":0.2791},{"label":"1년","value":1.2399},{"label":"3년","value":2.8755},{"label":"5년","value":2.4384}]},"dividends":[{"fiscalYear":2025,"dps":230,"yieldPct":0.23,"payoutPct":12.3},{"fiscalYear":2024,"dps":230,"yieldPct":0.58,"payoutPct":8.1},{"fiscalYear":2023,"dps":200,"yieldPct":0.51,"payoutPct":18.2},{"fiscalYear":2022,"dps":270,"yieldPct":1.12,"payoutPct":15.8},{"fiscalYear":2021,"dps":270,"yieldPct":0.54,"payoutPct":10},{"fiscalYear":2020,"dps":230,"yieldPct":0.72,"payoutPct":147.6},{"fiscalYear":2019,"dps":230,"yieldPct":1.46,"payoutPct":89.2},{"fiscalYear":2018,"dps":230,"yieldPct":2.15,"payoutPct":26.8}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":94672562665,"operatingIncome":18569982239,"netIncome":20109056917,"controllingNetIncome":20446178531,"ebitda":24528797953,"fcff":27386098443,"cfo":35583666531,"capex":8198355724,"totalAssets":201592334437,"totalLiabilities":17692265256,"totalEquity":183900069181,"cash":42678042554,"totalDebt":null},{"fiscalYear":2016,"statement":"연결","revenue":141054668743,"operatingIncome":36451059279,"netIncome":31952314175,"controllingNetIncome":32367495874,"ebitda":41113103355,"fcff":34616223139,"cfo":43618670102,"capex":9002446963,"totalAssets":239672180931,"totalLiabilities":27931109433,"totalEquity":211741071498,"cash":50089783513,"totalDebt":null},{"fiscalYear":2017,"statement":"연결","revenue":130154064755,"operatingIncome":25725535616,"netIncome":27378454095,"controllingNetIncome":27597089592,"ebitda":null,"fcff":-29627062793,"cfo":-20889114604,"capex":8737948189,"totalAssets":265845995238,"totalLiabilities":34655181465,"totalEquity":231190813773,"cash":28048889252,"totalDebt":null},{"fiscalYear":2018,"statement":"연결","revenue":220177523746,"operatingIncome":40803249331,"netIncome":20688885768,"controllingNetIncome":19196459255,"ebitda":53029365483,"fcff":2556187928,"cfo":29832280165,"capex":27276092237,"totalAssets":273456215111,"totalLiabilities":36748853660,"totalEquity":236707361451,"cash":23593326241,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":205466890210,"operatingIncome":23813957940,"netIncome":10808360718,"controllingNetIncome":5767442035,"ebitda":32593207602,"fcff":38573072485,"cfo":52100066872,"capex":13643597707,"totalAssets":278351029018,"totalLiabilities":33094339899,"totalEquity":245256689119,"cash":21295497776,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":202591825421,"operatingIncome":22286444623,"netIncome":9856634287,"controllingNetIncome":3485553136,"ebitda":33478968930,"fcff":1542871326,"cfo":17329279267,"capex":15905972298,"totalAssets":293959661022,"totalLiabilities":44957125250,"totalEquity":249002535772,"cash":22886137643,"totalDebt":2740184576},{"fiscalYear":2021,"statement":"연결","revenue":324575857261,"operatingIncome":73911986136,"netIncome":63193771953,"controllingNetIncome":60391751491,"ebitda":81805152792,"fcff":57858095199,"cfo":72457608239,"capex":14713619411,"totalAssets":382891842028,"totalLiabilities":72151255240,"totalEquity":310740586788,"cash":30008118913,"totalDebt":11855000},{"fiscalYear":2022,"statement":"연결","revenue":310632917779,"operatingIncome":53640954367,"netIncome":42595162228,"controllingNetIncome":37933829398,"ebitda":64900414667,"fcff":31597516772,"cfo":38949017461,"capex":7431321191,"totalAssets":434013808798,"totalLiabilities":87311770380,"totalEquity":346702038418,"cash":45886183005,"totalDebt":12673000},{"fiscalYear":2023,"statement":"연결","revenue":276533350776,"operatingIncome":24325728964,"netIncome":25397015593,"controllingNetIncome":24438208191,"ebitda":36040170159,"fcff":35961037955,"cfo":47693888794,"capex":11767134802,"totalAssets":436989837327,"totalLiabilities":68514428187,"totalEquity":368475409140,"cash":43582951058,"totalDebt":321551193},{"fiscalYear":2024,"statement":"연결","revenue":338067812312,"operatingIncome":61177012897,"netIncome":65440277257,"controllingNetIncome":63263390478,"ebitda":68157818110,"fcff":52176706371,"cfo":61502669541,"capex":9342276885,"totalAssets":539499743575,"totalLiabilities":103757408575,"totalEquity":435742335000,"cash":29907390340,"totalDebt":8430054681},{"fiscalYear":2025,"statement":"연결","revenue":350324287104,"operatingIncome":51671713116,"netIncome":44481997780,"controllingNetIncome":42460456360,"ebitda":67431361329,"fcff":45229985453,"cfo":66476818240,"capex":21247464576,"totalAssets":580613743719,"totalLiabilities":89220820383,"totalEquity":491392923336,"cash":54924701691,"totalDebt":6883040409}],"quarterly":[{"stockCode":"084370","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":62342721909,"operatingIncome":5182170229,"netIncome":8600090922,"prevYearRevenue":77441971743,"prevYearOperatingIncome":15752377287,"prevYearNetIncome":10616829647,"source":"11014","updatedAt":"2026-08-26T22:19:37.017Z"},{"stockCode":"084370","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":99903187828,"operatingIncome":17546945627,"netIncome":16859576657,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:37.029Z"},{"stockCode":"084370","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":101873840018,"operatingIncome":18833542927,"netIncome":22815621574,"prevYearRevenue":83153710266,"prevYearOperatingIncome":9202641861,"prevYearNetIncome":8122731230,"source":"11013","updatedAt":"2026-08-26T22:19:36.513Z"},{"stockCode":"084370","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":122110438487,"operatingIncome":18220532842,"netIncome":65957828080,"prevYearRevenue":104924667101,"prevYearOperatingIncome":19739955399,"prevYearNetIncome":10899598971,"source":"11012","updatedAt":"2026-08-26T22:19:36.751Z"}]}