{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/089850","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":"089850","name":"유비벨록스","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":4220,"marketCap":62161439780,"sharesOutstanding":14730199,"asOf":"2026-09-26T15:09:35.429Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.09,"evEbitda":0.76,"ev":30320620855,"fcff":-38552139253,"fcffYield":-1.2715,"roe":-0.0539,"revenueGrowth":{"y1":0.1001,"y3":0.1412,"y5":0.1848},"operatingIncomeGrowth":{"y1":-0.3707,"y3":0.1322,"y5":0.0466},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.626Z"},"price":{"high52w":6150,"low52w":3825,"fromHigh":-0.3138,"returns":[{"label":"1개월","value":0.0446},{"label":"3개월","value":0.1033},{"label":"6개월","value":-0.2038},{"label":"1년","value":-0.3105},{"label":"3년","value":-0.4502},{"label":"5년","value":-0.3513}]},"dividends":[{"fiscalYear":2023,"dps":280,"yieldPct":1.7,"payoutPct":6.6}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":108635626109,"operatingIncome":1670028658,"netIncome":-612056074,"controllingNetIncome":1599219754,"ebitda":null,"fcff":-7322383255,"cfo":-7979333223,"capex":798585354,"totalAssets":289458122152,"totalLiabilities":119225766455,"totalEquity":170232355697,"cash":37538822432,"totalDebt":81052245719},{"fiscalYear":2019,"statement":"연결","revenue":279431721340,"operatingIncome":7755524608,"netIncome":7660303518,"controllingNetIncome":5730895671,"ebitda":14004242664,"fcff":29354138264,"cfo":34601350893,"capex":7419695342,"totalAssets":291875647927,"totalLiabilities":109195139590,"totalEquity":182680508337,"cash":47377690010,"totalDebt":75246968911},{"fiscalYear":2020,"statement":"연결","revenue":286042640303,"operatingIncome":17089955501,"netIncome":12584787786,"controllingNetIncome":7123954258,"ebitda":26086381270,"fcff":18545197372,"cfo":24133003076,"capex":7264873936,"totalAssets":317550780871,"totalLiabilities":123406770335,"totalEquity":194144010536,"cash":68106978249,"totalDebt":85610790467},{"fiscalYear":2021,"statement":"연결","revenue":323287060227,"operatingIncome":24409179808,"netIncome":16224758165,"controllingNetIncome":11747764325,"ebitda":33595985220,"fcff":-30706639309,"cfo":-13388980285,"capex":18840196512,"totalAssets":394731186935,"totalLiabilities":185086901383,"totalEquity":209644285552,"cash":64420985701,"totalDebt":90476927457},{"fiscalYear":2022,"statement":"연결","revenue":449332240723,"operatingIncome":14783421578,"netIncome":2823260924,"controllingNetIncome":2647455094,"ebitda":37930315629,"fcff":-39363981650,"cfo":-6336628916,"capex":35924828029,"totalAssets":442771605223,"totalLiabilities":228913266702,"totalEquity":213858338521,"cash":79350701442,"totalDebt":151652137089},{"fiscalYear":2023,"statement":"연결","revenue":543627601474,"operatingIncome":49345273375,"netIncome":31021929101,"controllingNetIncome":18754226905,"ebitda":56820964381,"fcff":29482031758,"cfo":63367003206,"capex":37929332480,"totalAssets":528941047682,"totalLiabilities":284485268387,"totalEquity":244455779295,"cash":129454882906,"totalDebt":166968259561},{"fiscalYear":2024,"statement":"연결","revenue":607104912645,"operatingIncome":34097053288,"netIncome":25102422549,"controllingNetIncome":14245066354,"ebitda":59225050422,"fcff":3091203591,"cfo":24388272012,"capex":28471544878,"totalAssets":557262843729,"totalLiabilities":288326299597,"totalEquity":268936544132,"cash":107634376211,"totalDebt":177367890300},{"fiscalYear":2025,"statement":"연결","revenue":667887213186,"operatingIncome":21457139332,"netIncome":-19417272148,"controllingNetIncome":-7225962058,"ebitda":40148662484,"fcff":-38552139253,"cfo":-27356417510,"capex":17410302522,"totalAssets":551998844918,"totalLiabilities":289690175450,"totalEquity":262308669468,"cash":58097153072,"totalDebt":26256334147}],"quarterly":[{"stockCode":"089850","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":163232173252,"operatingIncome":5021794170,"netIncome":3036811068,"prevYearRevenue":161489711933,"prevYearOperatingIncome":11490872133,"prevYearNetIncome":5339706908,"source":"11014","updatedAt":"2026-08-26T22:30:13.493Z"},{"stockCode":"089850","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":156949743760,"operatingIncome":4381277572,"netIncome":-23759401710,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:13.496Z"},{"stockCode":"089850","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":153406435669,"operatingIncome":-2428147474,"netIncome":-2024233820,"prevYearRevenue":173965408540,"prevYearOperatingIncome":313985504,"prevYearNetIncome":-1880137763,"source":"11013","updatedAt":"2026-08-26T22:30:12.968Z"},{"stockCode":"089850","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":172576458332,"operatingIncome":-2019809493,"netIncome":1113957608,"prevYearRevenue":173739887634,"prevYearOperatingIncome":11740082086,"prevYearNetIncome":3185456257,"source":"11012","updatedAt":"2026-08-26T22:30:13.222Z"}]}