{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/215360","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":"215360","name":"우리산업","market":"KOSDAQ","sector":"자동차 신품 부품 제조업","lastPrice":6130,"marketCap":55980159190,"sharesOutstanding":9132163,"asOf":"2026-09-26T15:09:35.493Z"},"valuation":{"fiscalYear":2025,"per":3.99,"perTtm":2.61,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":0.11,"evEbitda":4.39,"ev":151385019105,"fcff":27983344801,"fcffYield":0.1848,"roe":0.122,"revenueGrowth":{"y1":0.042,"y3":0.1342,"y5":0.1298},"operatingIncomeGrowth":{"y1":0.248,"y3":null,"y5":0.1256},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.473Z"},"price":{"high52w":9530,"low52w":5740,"fromHigh":-0.3568,"returns":[{"label":"1개월","value":-0.0407},{"label":"3개월","value":0.0497},{"label":"6개월","value":-0.2864},{"label":"1년","value":-0.2515},{"label":"3년","value":-0.6566},{"label":"5년","value":-0.7102}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":2.5,"payoutPct":12.85},{"fiscalYear":2024,"dps":180,"yieldPct":1.8,"payoutPct":12.36},{"fiscalYear":2023,"dps":165,"yieldPct":1.2,"payoutPct":8.46},{"fiscalYear":2022,"dps":150,"yieldPct":1.1,"payoutPct":-7.63},{"fiscalYear":2021,"dps":130,"yieldPct":0.6,"payoutPct":219.81},{"fiscalYear":2020,"dps":120,"yieldPct":0.6,"payoutPct":20.21},{"fiscalYear":2019,"dps":120,"yieldPct":0.59,"payoutPct":14.45},{"fiscalYear":2018,"dps":100,"yieldPct":0.28,"payoutPct":7.54}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":332788191753,"operatingIncome":17356158598,"netIncome":12110355381,"controllingNetIncome":12223116120,"ebitda":27471815087,"fcff":-66539295,"cfo":14780853800,"capex":16303066836,"totalAssets":249603980558,"totalLiabilities":138251444250,"totalEquity":111352536308,"cash":8520569547,"totalDebt":61990214676},{"fiscalYear":2019,"statement":"연결","revenue":318793341179,"operatingIncome":14114601554,"netIncome":7584351299,"controllingNetIncome":7327466002,"ebitda":24383613626,"fcff":2019098722,"cfo":19284723575,"capex":18300813120,"totalAssets":245838845470,"totalLiabilities":129203492109,"totalEquity":116635353361,"cash":5703089160,"totalDebt":50035203348},{"fiscalYear":2020,"statement":"연결","revenue":289033936727,"operatingIncome":10333103666,"netIncome":5424172472,"controllingNetIncome":5243454922,"ebitda":21574621390,"fcff":11760028412,"cfo":20212064517,"capex":9608455255,"totalAssets":249350077709,"totalLiabilities":128754228812,"totalEquity":120595848897,"cash":9124166664,"totalDebt":54103000000},{"fiscalYear":2021,"statement":"연결","revenue":284249058158,"operatingIncome":-7332363524,"netIncome":539619141,"controllingNetIncome":387620753,"ebitda":6376249488,"fcff":858280699,"cfo":16003844427,"capex":16303064116,"totalAssets":243776214488,"totalLiabilities":123768927973,"totalEquity":120007286515,"cash":17171312736,"totalDebt":44444085190},{"fiscalYear":2022,"statement":"연결","revenue":364601945122,"operatingIncome":-24686526779,"netIncome":-17957302320,"controllingNetIncome":-17971779557,"ebitda":-23125870332,"fcff":-13561040189,"cfo":-3414191713,"capex":11966829736,"totalAssets":238231118214,"totalLiabilities":152485115921,"totalEquity":85746002293,"cash":4233783618,"totalDebt":63832299629},{"fiscalYear":2023,"statement":"연결","revenue":462150813837,"operatingIncome":20470002830,"netIncome":17804515460,"controllingNetIncome":17702999985,"ebitda":31994253017,"fcff":-24228504463,"cfo":-6784727209,"capex":21476522866,"totalAssets":312031644417,"totalLiabilities":211139955119,"totalEquity":100891689298,"cash":2918389452,"totalDebt":105934825817},{"fiscalYear":2024,"statement":"연결","revenue":510572103789,"operatingIncome":14962515848,"netIncome":13294680103,"controllingNetIncome":13132076000,"ebitda":35381040089,"fcff":33970263193,"cfo":41199098007,"capex":11505037569,"totalAssets":324535494520,"totalLiabilities":212593689790,"totalEquity":111941804730,"cash":13083944791,"totalDebt":104584860863},{"fiscalYear":2025,"statement":"연결","revenue":532037735923,"operatingIncome":18673812723,"netIncome":14210042480,"controllingNetIncome":14031307890,"ebitda":34521008499,"fcff":27983344801,"cfo":32583367664,"capex":9956649560,"totalAssets":342192018412,"totalLiabilities":218815945934,"totalEquity":123376072478,"cash":16605654822,"totalDebt":112010514737}],"quarterly":[{"stockCode":"215360","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":129342181132,"operatingIncome":4780586047,"netIncome":4742137739,"prevYearRevenue":113687576533,"prevYearOperatingIncome":2970898874,"prevYearNetIncome":-756200261,"source":"11014","updatedAt":"2026-08-26T22:30:12.675Z"},{"stockCode":"215360","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":132446145175,"operatingIncome":5658309329,"netIncome":6736997327,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:12.678Z"},{"stockCode":"215360","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":119853659715,"operatingIncome":4279590407,"netIncome":4394714803,"prevYearRevenue":129721283422,"prevYearOperatingIncome":3107434592,"prevYearNetIncome":1753953023,"source":"11013","updatedAt":"2026-08-26T22:30:12.151Z"},{"stockCode":"215360","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":127149336639,"operatingIncome":4746554005,"netIncome":5579275825,"prevYearRevenue":140528126194,"prevYearOperatingIncome":5127482755,"prevYearNetIncome":976954391,"source":"11012","updatedAt":"2026-08-26T22:30:12.432Z"}]}