{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/105840","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":"105840","name":"우진","market":"KOSPI","sector":"측정, 시험, 항해, 제어 및 기타 정밀기기 제조업; 광학기기 제외","lastPrice":14550,"marketCap":293876098500,"sharesOutstanding":20197670,"asOf":"2026-09-26T15:09:35.449Z"},"valuation":{"fiscalYear":2025,"per":33.75,"perTtm":19.21,"ttmPeriod":"25Q3~26Q2","pbr":1.48,"psr":1.95,"evEbitda":null,"ev":276265819961,"fcff":-17008337135,"fcffYield":-0.0616,"roe":0.0448,"revenueGrowth":{"y1":0.0686,"y3":0.0662,"y5":0.1086},"operatingIncomeGrowth":{"y1":-0.1197,"y3":0.0603,"y5":0.6537},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.803Z"},"price":{"high52w":31200,"low52w":11090,"fromHigh":-0.5337,"returns":[{"label":"1개월","value":0.0551},{"label":"3개월","value":-0.0332},{"label":"6개월","value":-0.4037},{"label":"1년","value":-0.0703},{"label":"3년","value":0.5031},{"label":"5년","value":0.5364}]},"dividends":[{"fiscalYear":2025,"dps":300,"yieldPct":0.7,"payoutPct":69},{"fiscalYear":2024,"dps":250,"yieldPct":3.1,"payoutPct":36.4},{"fiscalYear":2023,"dps":200,"yieldPct":1.7,"payoutPct":33.9},{"fiscalYear":2022,"dps":150,"yieldPct":1.8,"payoutPct":31.4},{"fiscalYear":2021,"dps":100,"yieldPct":1.2,"payoutPct":-25.3},{"fiscalYear":2020,"dps":100,"yieldPct":2.4,"payoutPct":5.8},{"fiscalYear":2019,"dps":100,"yieldPct":2.4,"payoutPct":-17}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":93881392588,"operatingIncome":-1087050687,"netIncome":-7205033366,"controllingNetIncome":-7303376175,"ebitda":1745724953,"fcff":5357201261,"cfo":5387713289,"capex":1026477046,"totalAssets":211028961226,"totalLiabilities":80001984352,"totalEquity":131026976874,"cash":10133954571,"totalDebt":13492950000},{"fiscalYear":2019,"statement":"연결","revenue":88925734184,"operatingIncome":-1965171304,"netIncome":-13993500958,"controllingNetIncome":-11867709827,"ebitda":5089808371,"fcff":-1121339958,"cfo":-923020501,"capex":1289174741,"totalAssets":199870388998,"totalLiabilities":67143964186,"totalEquity":132726424812,"cash":20698017049,"totalDebt":9850322821},{"fiscalYear":2020,"statement":"연결","revenue":89787946831,"operatingIncome":1146288750,"netIncome":33898169203,"controllingNetIncome":34140007934,"ebitda":null,"fcff":-5362700805,"cfo":-5873507815,"capex":352584800,"totalAssets":240174509124,"totalLiabilities":73838366291,"totalEquity":166336142833,"cash":18052560770,"totalDebt":36610795679},{"fiscalYear":2021,"statement":"연결","revenue":107647372733,"operatingIncome":8369873909,"netIncome":-6164798405,"controllingNetIncome":-7832553656,"ebitda":9843838847,"fcff":1463601157,"cfo":4979553534,"capex":4343809809,"totalAssets":229794619014,"totalLiabilities":70225425898,"totalEquity":159569193116,"cash":44409421440,"totalDebt":9497856999},{"fiscalYear":2022,"statement":"연결","revenue":124056658737,"operatingIncome":11894433807,"netIncome":11784761014,"controllingNetIncome":9464457059,"ebitda":null,"fcff":12119748055,"cfo":14027281040,"capex":2704082442,"totalAssets":227053375662,"totalLiabilities":50483944670,"totalEquity":176569430992,"cash":26378060843,"totalDebt":17195330475},{"fiscalYear":2023,"statement":"연결","revenue":129059322239,"operatingIncome":15365138090,"netIncome":13944552349,"controllingNetIncome":11674891241,"ebitda":null,"fcff":14421545233,"cfo":17570167268,"capex":3296494961,"totalAssets":240301076155,"totalLiabilities":43017758395,"totalEquity":197283317760,"cash":28760977557,"totalDebt":1856969456},{"fiscalYear":2024,"statement":"연결","revenue":140726674100,"operatingIncome":16105340148,"netIncome":16762748288,"controllingNetIncome":13613221389,"ebitda":null,"fcff":9140824553,"cfo":11398126437,"capex":2330996367,"totalAssets":276510432217,"totalLiabilities":44187522635,"totalEquity":232322909582,"cash":23987654552,"totalDebt":1499279358},{"fiscalYear":2025,"statement":"연결","revenue":150379282702,"operatingIncome":14178215124,"netIncome":11050114578,"controllingNetIncome":8707137399,"ebitda":null,"fcff":-17008337135,"cfo":-2059787214,"capex":15053849802,"totalAssets":297980322227,"totalLiabilities":56175817373,"totalEquity":241804504854,"cash":28892513071,"totalDebt":11282234532}],"quarterly":[{"stockCode":"105840","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":47553727935,"operatingIncome":9829372180,"netIncome":10243529446,"prevYearRevenue":24793103766,"prevYearOperatingIncome":-284978081,"prevYearNetIncome":850676072,"source":"11014","updatedAt":"2026-08-26T22:23:16.417Z"},{"stockCode":"105840","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40742601120,"operatingIncome":1199470370,"netIncome":-147343418,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:16.419Z"},{"stockCode":"105840","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":37219226761,"operatingIncome":4998138939,"netIncome":4877188764,"prevYearRevenue":27179111547,"prevYearOperatingIncome":-690208579,"prevYearNetIncome":-1051756627,"source":"11013","updatedAt":"2026-08-26T22:23:15.900Z"},{"stockCode":"105840","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":30892672791,"operatingIncome":814200894,"netIncome":327947249,"prevYearRevenue":34903842100,"prevYearOperatingIncome":3839581153,"prevYearNetIncome":2005685177,"source":"11012","updatedAt":"2026-08-26T22:23:16.170Z"}]}