{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/153490","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":"153490","name":"우리이앤엘하루틴","market":"KOSDAQ","sector":"반도체 제조업","lastPrice":3100,"marketCap":31917600000,"sharesOutstanding":10296000,"asOf":"2026-09-26T15:09:35.473Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.36,"psr":0.26,"evEbitda":null,"ev":9225618398,"fcff":5671073455,"fcffYield":0.6147,"roe":-0.0072,"revenueGrowth":{"y1":-0.1746,"y3":-0.038,"y5":-0.0018},"operatingIncomeGrowth":{"y1":-0.9583,"y3":-0.5291,"y5":-0.3894},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.580Z"},"price":{"high52w":4168.365,"low52w":1653,"fromHigh":-0.2563,"returns":[{"label":"1개월","value":0.3508},{"label":"3개월","value":0.3331},{"label":"6개월","value":-0.1266},{"label":"1년","value":-0.0337},{"label":"3년","value":-0.3835},{"label":"5년","value":-0.6318}]},"dividends":[{"fiscalYear":2025,"dps":20,"yieldPct":2.9,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":142862234002,"operatingIncome":4562749658,"netIncome":2013220698,"controllingNetIncome":2085154293,"ebitda":7956866079,"fcff":8244964316,"cfo":7575596304,"capex":558665737,"totalAssets":122849281482,"totalLiabilities":66752236274,"totalEquity":56097045208,"cash":7248753672,"totalDebt":18078946220},{"fiscalYear":2019,"statement":"연결","revenue":133202815733,"operatingIncome":3561362980,"netIncome":4835988140,"controllingNetIncome":4748255218,"ebitda":6340422708,"fcff":10494521555,"cfo":10448115133,"capex":776990492,"totalAssets":98003925203,"totalLiabilities":36954488941,"totalEquity":61049436262,"cash":10930916643,"totalDebt":12700417313},{"fiscalYear":2020,"statement":"연결","revenue":122306350106,"operatingIncome":3375350081,"netIncome":-1523818558,"controllingNetIncome":-1221039664,"ebitda":5696007807,"fcff":14846712432,"cfo":15186662513,"capex":682061990,"totalAssets":109835555960,"totalLiabilities":49747710485,"totalEquity":60087845475,"cash":20876444543,"totalDebt":12298074722},{"fiscalYear":2021,"statement":"연결","revenue":155736782930,"operatingIncome":13510019164,"netIncome":17913833422,"controllingNetIncome":19719444919,"ebitda":null,"fcff":12491689712,"cfo":14678109431,"capex":2641899046,"totalAssets":123172403855,"totalLiabilities":52240685440,"totalEquity":70931718415,"cash":27036515800,"totalDebt":23539010643},{"fiscalYear":2022,"statement":"연결","revenue":136162092611,"operatingIncome":2744307922,"netIncome":5296397020,"controllingNetIncome":4405203531,"ebitda":7388908049,"fcff":27341928150,"cfo":28437966592,"capex":1629403405,"totalAssets":108835188654,"totalLiabilities":33399190988,"totalEquity":75435997666,"cash":16786440551,"totalDebt":18978824124},{"fiscalYear":2023,"statement":"연결","revenue":141964383578,"operatingIncome":5046830682,"netIncome":5416636846,"controllingNetIncome":6218613733,"ebitda":8287022269,"fcff":9685160690,"cfo":12025886689,"capex":3151504141,"totalAssets":120550949470,"totalLiabilities":38837754610,"totalEquity":81713194860,"cash":17956057485,"totalDebt":2554264864},{"fiscalYear":2024,"statement":"연결","revenue":146852886071,"operatingIncome":6867545117,"netIncome":5514526389,"controllingNetIncome":8151656833,"ebitda":8696296066,"fcff":6104277846,"cfo":8744370613,"capex":2916167317,"totalAssets":120556131864,"totalLiabilities":30703657379,"totalEquity":89852474485,"cash":12599126614,"totalDebt":1657279182},{"fiscalYear":2025,"statement":"연결","revenue":121210836014,"operatingIncome":286520518,"netIncome":-1391425848,"controllingNetIncome":-638606279,"ebitda":null,"fcff":5671073455,"cfo":10132629159,"capex":4818729736,"totalAssets":122006821491,"totalLiabilities":30590829579,"totalEquity":91415991912,"cash":23770385662,"totalDebt":1078404060}],"quarterly":[{"stockCode":"153490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":29480235637,"operatingIncome":-1487327533,"netIncome":794053457,"prevYearRevenue":37504834014,"prevYearOperatingIncome":151346912,"prevYearNetIncome":-2894178760,"source":"11014","updatedAt":"2026-08-26T22:34:28.281Z"},{"stockCode":"153490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":25719582431,"operatingIncome":-1897306139,"netIncome":-2269144786,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:28.288Z"},{"stockCode":"153490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":23003634393,"operatingIncome":-5767620897,"netIncome":-3438486069,"prevYearRevenue":32112034278,"prevYearOperatingIncome":602369420,"prevYearNetIncome":81403380,"source":"11013","updatedAt":"2026-08-26T22:34:27.755Z"},{"stockCode":"153490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":36150632502,"operatingIncome":-4557464080,"netIncome":-4205800428,"prevYearRevenue":33898983668,"prevYearOperatingIncome":3068784770,"prevYearNetIncome":2262101,"source":"11012","updatedAt":"2026-08-26T22:34:27.995Z"}]}