{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/086390","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":"086390","name":"유니테스트","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":12290,"marketCap":259738408540,"sharesOutstanding":21134126,"asOf":"2026-09-26T15:09:35.425Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.68,"psr":2.36,"evEbitda":null,"ev":282058508889,"fcff":-23813159241,"fcffYield":-0.0844,"roe":-0.193,"revenueGrowth":{"y1":0.1921,"y3":-0.038,"y5":-0.0225},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.773Z"},"price":{"high52w":22700,"low52w":6580,"fromHigh":-0.4586,"returns":[{"label":"1개월","value":0.1401},{"label":"3개월","value":0.0696},{"label":"6개월","value":-0.285},{"label":"1년","value":-0.3961},{"label":"3년","value":0.0276},{"label":"5년","value":-0.4879}]},"dividends":[{"fiscalYear":2023,"dps":150,"yieldPct":1.15,"payoutPct":null},{"fiscalYear":2019,"dps":250,"yieldPct":1.8,"payoutPct":19.9},{"fiscalYear":2018,"dps":400,"yieldPct":3.8,"payoutPct":15.5},{"fiscalYear":2017,"dps":200,"yieldPct":1.6,"payoutPct":16.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":282306034084,"operatingIncome":71483759995,"netIncome":52483750014,"controllingNetIncome":52375061592,"ebitda":null,"fcff":62050346677,"cfo":64354831373,"capex":2662614628,"totalAssets":189864583622,"totalLiabilities":48754183312,"totalEquity":141110400310,"cash":79875457570,"totalDebt":13116899360},{"fiscalYear":2019,"statement":"연결","revenue":198326409512,"operatingIncome":29972326193,"netIncome":25418563824,"controllingNetIncome":25525299039,"ebitda":null,"fcff":20586505378,"cfo":21592144346,"capex":1523991970,"totalAssets":195733301872,"totalLiabilities":34906259618,"totalEquity":160827042254,"cash":86594225585,"totalDebt":14032178158},{"fiscalYear":2020,"statement":"연결","revenue":123472262491,"operatingIncome":2678559206,"netIncome":1228704356,"controllingNetIncome":1658741202,"ebitda":null,"fcff":3329001269,"cfo":3857344979,"capex":912107765,"totalAssets":199001486927,"totalLiabilities":42748486221,"totalEquity":156253000706,"cash":70895636088,"totalDebt":14009006795},{"fiscalYear":2021,"statement":"연결","revenue":114578529607,"operatingIncome":-9049613719,"netIncome":-6597715811,"controllingNetIncome":-5988079918,"ebitda":null,"fcff":-7223816914,"cfo":-5814968766,"capex":1723263303,"totalAssets":205869436013,"totalLiabilities":52557615357,"totalEquity":153311820656,"cash":38138559441,"totalDebt":20452063028},{"fiscalYear":2022,"statement":"연결","revenue":123779966545,"operatingIncome":-5992092759,"netIncome":-6213810957,"controllingNetIncome":-5317186992,"ebitda":-4771228938,"fcff":-19733551826,"cfo":-19846388301,"capex":365329419,"totalAssets":189702478843,"totalLiabilities":46551588334,"totalEquity":143150890509,"cash":30447882959,"totalDebt":17830786888},{"fiscalYear":2023,"statement":"연결","revenue":167769309722,"operatingIncome":7142809006,"netIncome":6109494576,"controllingNetIncome":6750280730,"ebitda":13197789134,"fcff":18914508411,"cfo":18533810701,"capex":509815161,"totalAssets":197018360290,"totalLiabilities":48858453058,"totalEquity":148159907232,"cash":46256068926,"totalDebt":15875995392},{"fiscalYear":2024,"statement":"연결","revenue":92434193510,"operatingIncome":-23439177500,"netIncome":-27270332208,"controllingNetIncome":-26457781117,"ebitda":-17142329824,"fcff":-24960417115,"cfo":-20401268026,"capex":5281144628,"totalAssets":184970621965,"totalLiabilities":68014028440,"totalEquity":116956593525,"cash":32502165898,"totalDebt":31022357802},{"fiscalYear":2025,"statement":"연결","revenue":110195025305,"operatingIncome":-21088560085,"netIncome":-22441738477,"controllingNetIncome":-20785987062,"ebitda":-16662635384,"fcff":-23813159241,"cfo":-22777800718,"capex":2270605465,"totalAssets":171297105950,"totalLiabilities":77314884182,"totalEquity":93982221768,"cash":20920241329,"totalDebt":43240341678}],"quarterly":[{"stockCode":"086390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":31266450387,"operatingIncome":-443238797,"netIncome":160739668,"prevYearRevenue":25509835288,"prevYearOperatingIncome":1474404552,"prevYearNetIncome":458010695,"source":"11014","updatedAt":"2026-08-26T22:24:07.046Z"},{"stockCode":"086390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":27333384826,"operatingIncome":-12264307330,"netIncome":-11743040255,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:24:07.086Z"},{"stockCode":"086390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22398798739,"operatingIncome":-2532996755,"netIncome":-787179311,"prevYearRevenue":22397114606,"prevYearOperatingIncome":-3988571770,"prevYearNetIncome":-4701873818,"source":"11013","updatedAt":"2026-08-26T22:24:05.776Z"},{"stockCode":"086390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":50527384903,"operatingIncome":7880932740,"netIncome":6969281360,"prevYearRevenue":29198075486,"prevYearOperatingIncome":-4392442188,"prevYearNetIncome":-6157564072,"source":"11012","updatedAt":"2026-08-26T22:24:06.576Z"}]}