{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/101170","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":"101170","name":"우림피티에스","market":"KOSDAQ","sector":"일반 목적용 기계 제조업","lastPrice":8500,"marketCap":114750000000,"sharesOutstanding":13500000,"asOf":"2026-09-26T15:09:35.444Z"},"valuation":{"fiscalYear":2025,"per":47.93,"perTtm":20.4,"ttmPeriod":"25Q3~26Q2","pbr":1.38,"psr":2.01,"evEbitda":25.7,"ev":105940365850,"fcff":-5929315379,"fcffYield":-0.056,"roe":0.0293,"revenueGrowth":{"y1":-0.2042,"y3":-0.058,"y5":-0.0102},"operatingIncomeGrowth":{"y1":null,"y3":-0.3954,"y5":0.0956},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.664Z"},"price":{"high52w":22550,"low52w":4950,"fromHigh":-0.6231,"returns":[{"label":"1개월","value":0.0143},{"label":"3개월","value":0.1972},{"label":"6개월","value":-0.359},{"label":"1년","value":0.6966},{"label":"3년","value":0.3057},{"label":"5년","value":0.8702}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.4,"payoutPct":27.6},{"fiscalYear":2024,"dps":30,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2023,"dps":50,"yieldPct":0.8,"payoutPct":13.1},{"fiscalYear":2022,"dps":100,"yieldPct":1.7,"payoutPct":25.9},{"fiscalYear":2021,"dps":100,"yieldPct":2.6,"payoutPct":37.5},{"fiscalYear":2020,"dps":50,"yieldPct":1,"payoutPct":null},{"fiscalYear":2018,"dps":60,"yieldPct":1.6,"payoutPct":18.8},{"fiscalYear":2017,"dps":25,"yieldPct":0.6,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":64315381740,"operatingIncome":2143660016,"netIncome":4223544859,"controllingNetIncome":null,"ebitda":7607286252,"fcff":-579502236,"cfo":5751998283,"capex":6368257871,"totalAssets":97619599366,"totalLiabilities":9227300027,"totalEquity":88392299339,"cash":7682416738,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":55506684673,"operatingIncome":-1266370842,"netIncome":-666571490,"controllingNetIncome":null,"ebitda":4258515456,"fcff":3929788242,"cfo":7887230072,"capex":3983394177,"totalAssets":98209179260,"totalLiabilities":11428375649,"totalEquity":86780803611,"cash":5515461218,"totalDebt":30000000},{"fiscalYear":2020,"statement":"연결","revenue":60109607901,"operatingIncome":753173903,"netIncome":-7957705959,"controllingNetIncome":-7957705959,"ebitda":12926112608,"fcff":-490655056,"cfo":3929071941,"capex":4442005474,"totalAssets":89830545569,"totalLiabilities":10649039027,"totalEquity":79181506542,"cash":6893269188,"totalDebt":10000000},{"fiscalYear":2021,"statement":"연결","revenue":60544381004,"operatingIncome":2027793002,"netIncome":3521620476,"controllingNetIncome":3521620476,"ebitda":6027082169,"fcff":2577693123,"cfo":5384954160,"capex":2932712483,"totalAssets":92634002819,"totalLiabilities":10641302571,"totalEquity":81992700248,"cash":17639384302,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":68321538257,"operatingIncome":5380206002,"netIncome":5094342354,"controllingNetIncome":5094342354,"ebitda":8806282845,"fcff":-834641159,"cfo":1822828563,"capex":2657469722,"totalAssets":95217186547,"totalLiabilities":9039457849,"totalEquity":86177728698,"cash":8706481081,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":57344901360,"operatingIncome":2473145469,"netIncome":5037601234,"controllingNetIncome":5037601234,"ebitda":4941791989,"fcff":-12610537970,"cfo":1878203393,"capex":14502562114,"totalAssets":106077338010,"totalLiabilities":16534535897,"totalEquity":89542802113,"cash":1952072383,"totalDebt":968720000},{"fiscalYear":2024,"statement":"연결","revenue":71766793137,"operatingIncome":-1599935484,"netIncome":-7768036421,"controllingNetIncome":-7768036421,"ebitda":10013460816,"fcff":15106110975,"cfo":18275687569,"capex":3192252057,"totalAssets":92390151125,"totalLiabilities":11948308926,"totalEquity":80441842199,"cash":15440903949,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":57112791211,"operatingIncome":1189151404,"netIncome":2394187005,"controllingNetIncome":2394187005,"ebitda":4122363591,"fcff":-5929315379,"cfo":3387102105,"capex":9317053932,"totalAssets":93123568272,"totalLiabilities":10216386301,"totalEquity":82907181971,"cash":8809634150,"totalDebt":null}],"quarterly":[{"stockCode":"101170","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":15804078999,"operatingIncome":3538617257,"netIncome":3415676972,"prevYearRevenue":12163120523,"prevYearOperatingIncome":-884123678,"prevYearNetIncome":-891023668,"source":"11014","updatedAt":"2026-08-26T22:26:45.093Z"},{"stockCode":"101170","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":15589592372,"operatingIncome":-1264389076,"netIncome":-23913749,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:45.099Z"},{"stockCode":"101170","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10349780678,"operatingIncome":-369468706,"netIncome":394626449,"prevYearRevenue":13718238019,"prevYearOperatingIncome":201755801,"prevYearNetIncome":635392190,"source":"11013","updatedAt":"2026-08-26T22:26:44.593Z"},{"stockCode":"101170","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":14204534956,"operatingIncome":959530171,"netIncome":1838953203,"prevYearRevenue":12000881821,"prevYearOperatingIncome":-1286832578,"prevYearNetIncome":-1632968408,"source":"11012","updatedAt":"2026-08-26T22:26:44.827Z"}]}