{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/103840","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":"103840","name":"우양","market":"KOSDAQ","sector":"과실, 채소 가공 및 저장 처리업","lastPrice":1582,"marketCap":25891689096,"sharesOutstanding":16366428,"asOf":"2026-09-26T15:09:35.447Z"},"valuation":{"fiscalYear":2025,"per":11.53,"perTtm":28.44,"ttmPeriod":"25Q3~26Q2","pbr":0.56,"psr":0.14,"evEbitda":8.44,"ev":95356772486,"fcff":10717258696,"fcffYield":0.1124,"roe":0.0496,"revenueGrowth":{"y1":0.0426,"y3":0.0399,"y5":0.0667},"operatingIncomeGrowth":{"y1":9.2805,"y3":2.651,"y5":-0.0646},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.071Z"},"price":{"high52w":4285,"low52w":1568,"fromHigh":-0.6308,"returns":[{"label":"1개월","value":-0.0908},{"label":"3개월","value":-0.0694},{"label":"6개월","value":-0.4913},{"label":"1년","value":-0.6329},{"label":"3년","value":-0.718},{"label":"5년","value":-0.688}]},"dividends":[{"fiscalYear":2020,"dps":0,"yieldPct":null,"payoutPct":null},{"fiscalYear":2019,"dps":0,"yieldPct":null,"payoutPct":2.05},{"fiscalYear":2018,"dps":0,"yieldPct":null,"payoutPct":2.22},{"fiscalYear":2017,"dps":0,"yieldPct":null,"payoutPct":29.54}],"annual":[{"fiscalYear":2019,"statement":"별도","revenue":117909006753,"operatingIncome":6033348686,"netIncome":3418596741,"controllingNetIncome":null,"ebitda":10968657655,"fcff":-3097174776,"cfo":9182722114,"capex":12760813625,"totalAssets":102405412251,"totalLiabilities":68936537183,"totalEquity":33468875068,"cash":133981308,"totalDebt":44704673992},{"fiscalYear":2020,"statement":"별도","revenue":133059335213,"operatingIncome":6516509305,"netIncome":4065241878,"controllingNetIncome":null,"ebitda":8637611641,"fcff":-9549821866,"cfo":8517484830,"capex":19366817384,"totalAssets":122381127295,"totalLiabilities":84743601676,"totalEquity":37637525619,"cash":276692475,"totalDebt":57223239972},{"fiscalYear":2021,"statement":"별도","revenue":139168265812,"operatingIncome":2056287770,"netIncome":1280447028,"controllingNetIncome":null,"ebitda":7429557144,"fcff":-5402919785,"cfo":-929123211,"capex":5195151663,"totalAssets":134581411103,"totalLiabilities":92891903398,"totalEquity":41689507705,"cash":103135029,"totalDebt":64856677816},{"fiscalYear":2022,"statement":"별도","revenue":163412927036,"operatingIncome":95871062,"netIncome":-2998797807,"controllingNetIncome":null,"ebitda":8008660489,"fcff":-4036464910,"cfo":2753439293,"capex":8518682466,"totalAssets":151022589012,"totalLiabilities":110953726955,"totalEquity":40068862057,"cash":955745960,"totalDebt":76429197210},{"fiscalYear":2023,"statement":"별도","revenue":191294814010,"operatingIncome":1300007010,"netIncome":-3919886806,"controllingNetIncome":null,"ebitda":9306771674,"fcff":5255214848,"cfo":7537516531,"capex":5564841903,"totalAssets":150904497778,"totalLiabilities":108966405532,"totalEquity":41938092246,"cash":2214916311,"totalDebt":68266781626},{"fiscalYear":2024,"statement":"별도","revenue":176260400982,"operatingIncome":453831839,"netIncome":-1314926581,"controllingNetIncome":null,"ebitda":5954583330,"fcff":-644923048,"cfo":862905414,"capex":4601694348,"totalAssets":151996118653,"totalLiabilities":107860709420,"totalEquity":44135409233,"cash":2167719391,"totalDebt":75228280914},{"fiscalYear":2025,"statement":"별도","revenue":183775849010,"operatingIncome":4665621991,"netIncome":2245978685,"controllingNetIncome":null,"ebitda":11292312873,"fcff":10717258696,"cfo":10586577951,"capex":2451509569,"totalAssets":153372644843,"totalLiabilities":106958061433,"totalEquity":46414583410,"cash":229741521,"totalDebt":69694824911}],"quarterly":[{"stockCode":"103840","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":48015740759,"operatingIncome":982258047,"netIncome":295192015,"prevYearRevenue":45577978598,"prevYearOperatingIncome":-618356627,"prevYearNetIncome":-2496867944,"source":"11014","updatedAt":"2026-08-26T22:33:28.271Z"},{"stockCode":"103840","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":50422145208,"operatingIncome":1695969865,"netIncome":1430210912,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:28.276Z"},{"stockCode":"103840","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":46143972743,"operatingIncome":978318467,"netIncome":-160651194,"prevYearRevenue":39995903453,"prevYearOperatingIncome":1032172523,"prevYearNetIncome":69184778,"source":"11013","updatedAt":"2026-08-26T22:33:27.750Z"},{"stockCode":"103840","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":49250859051,"operatingIncome":101677842,"netIncome":-654416616,"prevYearRevenue":45342059590,"prevYearOperatingIncome":955221556,"prevYearNetIncome":451390980,"source":"11012","updatedAt":"2026-08-26T22:33:28.018Z"}]}