{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/115440","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":"115440","name":"우리넷","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":9330,"marketCap":100710744360,"sharesOutstanding":10794292,"asOf":"2026-09-26T15:09:35.454Z"},"valuation":{"fiscalYear":2025,"per":27.44,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.07,"psr":1.33,"evEbitda":null,"ev":108970710157,"fcff":12436364735,"fcffYield":0.1141,"roe":0.0391,"revenueGrowth":{"y1":-0.4262,"y3":0.0664,"y5":0.076},"operatingIncomeGrowth":{"y1":-0.9029,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.633Z"},"price":{"high52w":18720,"low52w":5550,"fromHigh":-0.5016,"returns":[{"label":"1개월","value":0.2457},{"label":"3개월","value":0.239},{"label":"6개월","value":-0.3234},{"label":"1년","value":0.4223},{"label":"3년","value":0.2117},{"label":"5년","value":0.0507}]},"dividends":[{"fiscalYear":2025,"dps":50,"yieldPct":0.7,"payoutPct":13.9},{"fiscalYear":2024,"dps":100,"yieldPct":1.4,"payoutPct":5.1},{"fiscalYear":2019,"dps":50,"yieldPct":0.5,"payoutPct":23.6},{"fiscalYear":2018,"dps":100,"yieldPct":1.7,"payoutPct":34.2},{"fiscalYear":2017,"dps":150,"yieldPct":2.4,"payoutPct":27.8}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":44587381231,"operatingIncome":997606636,"netIncome":1864021150,"controllingNetIncome":null,"ebitda":1716612788,"fcff":-7860499274,"cfo":-6863868423,"capex":1384148997,"totalAssets":86540629784,"totalLiabilities":33101949120,"totalEquity":53438680664,"cash":5220226658,"totalDebt":6464136638},{"fiscalYear":2019,"statement":"연결","revenue":73657576436,"operatingIncome":2817909297,"netIncome":1934815214,"controllingNetIncome":1934815214,"ebitda":3399534838,"fcff":-4817633764,"cfo":-5189403135,"capex":304721945,"totalAssets":94123632804,"totalLiabilities":22176485212,"totalEquity":71947147592,"cash":9292669573,"totalDebt":7204724221},{"fiscalYear":2020,"statement":"연결","revenue":52351390967,"operatingIncome":-3256228483,"netIncome":-11663541712,"controllingNetIncome":-11663541712,"ebitda":-1896195642,"fcff":4846684715,"cfo":5984458165,"capex":1228409679,"totalAssets":99776610888,"totalLiabilities":40034036537,"totalEquity":59742574351,"cash":32979044771,"totalDebt":20173363012},{"fiscalYear":2021,"statement":"연결","revenue":60410288476,"operatingIncome":2367343254,"netIncome":1929923408,"controllingNetIncome":1929923408,"ebitda":3260222126,"fcff":-4373253623,"cfo":-3271514052,"capex":1184496828,"totalAssets":97999633459,"totalLiabilities":36304570247,"totalEquity":61695063212,"cash":33522984081,"totalDebt":6000000000},{"fiscalYear":2022,"statement":"연결","revenue":62265973516,"operatingIncome":-6948319778,"netIncome":-9750878724,"controllingNetIncome":-9719630054,"ebitda":null,"fcff":-11159634099,"cfo":-10501699911,"capex":896104112,"totalAssets":112087515147,"totalLiabilities":52458125239,"totalEquity":59629389908,"cash":13412697012,"totalDebt":13676905751},{"fiscalYear":2023,"statement":"연결","revenue":119069644043,"operatingIncome":8480464711,"netIncome":5693282759,"controllingNetIncome":6760274109,"ebitda":null,"fcff":-15672261767,"cfo":-14834926089,"capex":1949756610,"totalAssets":122564700341,"totalLiabilities":46189226647,"totalEquity":76375473694,"cash":8833520936,"totalDebt":18850376279},{"fiscalYear":2024,"statement":"연결","revenue":131594866213,"operatingIncome":20066971703,"netIncome":20166019303,"controllingNetIncome":20378085734,"ebitda":27259373007,"fcff":37897269414,"cfo":43009482589,"capex":6463795700,"totalAssets":138035788448,"totalLiabilities":44818891310,"totalEquity":93216897138,"cash":53093365694,"totalDebt":24856520214},{"fiscalYear":2025,"statement":"연결","revenue":75505437184,"operatingIncome":1948798815,"netIncome":3666403847,"controllingNetIncome":3670237904,"ebitda":null,"fcff":12436364735,"cfo":16639217821,"capex":4749704146,"totalAssets":134905978481,"totalLiabilities":34971573408,"totalEquity":99934405073,"cash":12205741715,"totalDebt":20465707512}],"quarterly":[{"stockCode":"115440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":17518722779,"operatingIncome":472697387,"netIncome":722693893,"prevYearRevenue":21033235906,"prevYearOperatingIncome":-2513779952,"prevYearNetIncome":-2517322923,"source":"11014","updatedAt":"2026-08-26T22:28:34.929Z"},{"stockCode":"115440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":17732159118,"operatingIncome":-314221200,"netIncome":442703041,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:34.934Z"},{"stockCode":"115440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":11761596056,"operatingIncome":-3985347833,"netIncome":-3828676505,"prevYearRevenue":15183792594,"prevYearOperatingIncome":-929476909,"prevYearNetIncome":-652126441,"source":"11013","updatedAt":"2026-08-26T22:28:34.410Z"},{"stockCode":"115440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":22420023218,"operatingIncome":504853201,"netIncome":711617264,"prevYearRevenue":25070762693,"prevYearOperatingIncome":2719799537,"prevYearNetIncome":3153133354,"source":"11012","updatedAt":"2026-08-26T22:28:34.648Z"}]}