{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/104830","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":"104830","name":"원익머트리얼즈","market":"KOSDAQ","sector":"기초 화학물질 제조업","lastPrice":34250,"marketCap":431824000000,"sharesOutstanding":12608000,"asOf":"2026-09-26T15:09:35.448Z"},"valuation":{"fiscalYear":2025,"per":8.87,"perTtm":7.96,"ttmPeriod":"25Q3~26Q2","pbr":0.82,"psr":1.34,"evEbitda":4.27,"ev":456589659875,"fcff":-3707331566,"fcffYield":-0.0081,"roe":0.0968,"revenueGrowth":{"y1":0.0378,"y3":-0.1783,"y5":0.031},"operatingIncomeGrowth":{"y1":0.0882,"y3":-0.1399,"y5":0.0423},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.560Z"},"price":{"high52w":54900,"low52w":26400,"fromHigh":-0.3761,"returns":[{"label":"1개월","value":0.0379},{"label":"3개월","value":-0.0903},{"label":"6개월","value":-0.1845},{"label":"1년","value":0.067},{"label":"3년","value":0.3148},{"label":"5년","value":0.0316}]},"dividends":[{"fiscalYear":2025,"dps":500,"yieldPct":1.6,"payoutPct":12.9},{"fiscalYear":2024,"dps":350,"yieldPct":2,"payoutPct":13.9},{"fiscalYear":2023,"dps":150,"yieldPct":0.5,"payoutPct":13.7},{"fiscalYear":2022,"dps":800,"yieldPct":2.7,"payoutPct":17.5},{"fiscalYear":2021,"dps":400,"yieldPct":1.1,"payoutPct":9.6},{"fiscalYear":2020,"dps":200,"yieldPct":0.6,"payoutPct":7.6},{"fiscalYear":2019,"dps":150,"yieldPct":0.5,"payoutPct":6.7},{"fiscalYear":2018,"dps":200,"yieldPct":0.9,"payoutPct":6.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":233464557935,"operatingIncome":42163573708,"netIncome":41226240701,"controllingNetIncome":42060476263,"ebitda":61239678863,"fcff":-10679852957,"cfo":41215862340,"capex":51895715297,"totalAssets":315098910434,"totalLiabilities":34127954327,"totalEquity":280970956107,"cash":29695131586,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":220839808219,"operatingIncome":36048990611,"netIncome":28106267557,"controllingNetIncome":28106267557,"ebitda":56504370463,"fcff":-22191925171,"cfo":38442456205,"capex":60634381376,"totalAssets":358756324636,"totalLiabilities":51300386088,"totalEquity":307455938548,"cash":26632666934,"totalDebt":657509631},{"fiscalYear":2020,"statement":"연결","revenue":276756125685,"operatingIncome":45932451105,"netIncome":33137617748,"controllingNetIncome":33137617748,"ebitda":69193678709,"fcff":21092606075,"cfo":69390083295,"capex":48696706667,"totalAssets":400109186457,"totalLiabilities":61495880999,"totalEquity":338613305458,"cash":49911739442,"totalDebt":524818997},{"fiscalYear":2021,"statement":"연결","revenue":310729301325,"operatingIncome":50511405163,"netIncome":52797680988,"controllingNetIncome":56182927866,"ebitda":74639980448,"fcff":7796635061,"cfo":59024055942,"capex":51687007923,"totalAssets":462931343585,"totalLiabilities":70656710261,"totalEquity":392274633324,"cash":44864402236,"totalDebt":717094252},{"fiscalYear":2022,"statement":"연결","revenue":581258025083,"operatingIncome":88797905994,"netIncome":57731833051,"controllingNetIncome":57731833051,"ebitda":117004267877,"fcff":-56780506187,"cfo":-9826752721,"capex":47723613276,"totalAssets":583018186697,"totalLiabilities":137651227352,"totalEquity":445366959345,"cash":54928452939,"totalDebt":81729217044},{"fiscalYear":2023,"statement":"연결","revenue":391674584740,"operatingIncome":24689972889,"netIncome":13844926017,"controllingNetIncome":13844926017,"ebitda":74704873505,"fcff":102688251230,"cfo":133883947577,"capex":32171734483,"totalAssets":498231220124,"totalLiabilities":49969021497,"totalEquity":448262198627,"cash":51396471189,"totalDebt":714601510},{"fiscalYear":2024,"statement":"연결","revenue":310715204992,"operatingIncome":51919490369,"netIncome":31806973762,"controllingNetIncome":31806973762,"ebitda":79430810959,"fcff":27286925376,"cfo":98948085041,"capex":72627365487,"totalAssets":583295677233,"totalLiabilities":102129933194,"totalEquity":481165744039,"cash":36988677722,"totalDebt":761359584},{"fiscalYear":2025,"statement":"연결","revenue":322467412745,"operatingIncome":56497808201,"netIncome":48701056719,"controllingNetIncome":48701056719,"ebitda":106899073663,"fcff":-3707331566,"cfo":77715191634,"capex":82838000292,"totalAssets":637777093802,"totalLiabilities":112293524936,"totalEquity":525483568866,"cash":54195955150,"totalDebt":78961615025}],"quarterly":[{"stockCode":"104830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":82832572704,"operatingIncome":14153534413,"netIncome":12534061200,"prevYearRevenue":79336973001,"prevYearOperatingIncome":12025485367,"prevYearNetIncome":9131060574,"source":"11014","updatedAt":"2026-08-26T22:22:07.785Z"},{"stockCode":"104830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":86642897474,"operatingIncome":16270433752,"netIncome":14084188813,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:07.788Z"},{"stockCode":"104830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":88180260838,"operatingIncome":15700515063,"netIncome":14442508454,"prevYearRevenue":77995653073,"prevYearOperatingIncome":14763368112,"prevYearNetIncome":12140041611,"source":"11013","updatedAt":"2026-08-26T22:22:07.220Z"},{"stockCode":"104830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":92296563338,"operatingIncome":14582865139,"netIncome":13190022948,"prevYearRevenue":74996289494,"prevYearOperatingIncome":11310471924,"prevYearNetIncome":9942765095,"source":"11012","updatedAt":"2026-08-26T22:22:07.505Z"}]}