{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/263770","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":"263770","name":"유에스티","market":"KOSDAQ","sector":"1차 철강 제조업","lastPrice":1654,"marketCap":39200084488,"sharesOutstanding":23700172,"asOf":"2026-09-26T15:09:35.513Z"},"valuation":{"fiscalYear":2025,"per":16.04,"perTtm":10.48,"ttmPeriod":"25Q3~26Q2","pbr":0.47,"psr":0.68,"evEbitda":3.84,"ev":14264825331,"fcff":5513577263,"fcffYield":0.3865,"roe":0.0297,"revenueGrowth":{"y1":-0.2248,"y3":-0.1659,"y5":0.027},"operatingIncomeGrowth":{"y1":-0.6621,"y3":-0.476,"y5":-0.1621},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.375Z"},"price":{"high52w":2250,"low52w":1395,"fromHigh":-0.2649,"returns":[{"label":"1개월","value":0.011},{"label":"3개월","value":0.099},{"label":"6개월","value":-0.143},{"label":"1년","value":-0.2086},{"label":"3년","value":-0.4879},{"label":"5년","value":-0.7041}]},"dividends":[{"fiscalYear":2025,"dps":60,"yieldPct":3.1,"payoutPct":null},{"fiscalYear":2024,"dps":60,"yieldPct":3.09,"payoutPct":null},{"fiscalYear":2023,"dps":100,"yieldPct":3.18,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":49612615162,"operatingIncome":3433138080,"netIncome":1137781707,"controllingNetIncome":null,"ebitda":5110071116,"fcff":-8973792319,"cfo":-7344461670,"capex":1792608897,"totalAssets":69268300926,"totalLiabilities":25424168205,"totalEquity":43844132721,"cash":102323064,"totalDebt":20129333373},{"fiscalYear":2019,"statement":"별도","revenue":52365312805,"operatingIncome":3811056994,"netIncome":2542501144,"controllingNetIncome":null,"ebitda":5058908362,"fcff":9331120554,"cfo":9457248104,"capex":565971521,"totalAssets":60962055407,"totalLiabilities":14575421542,"totalEquity":46386633865,"cash":88944799,"totalDebt":11439447778},{"fiscalYear":2020,"statement":"별도","revenue":50733873499,"operatingIncome":5646299149,"netIncome":4827773170,"controllingNetIncome":null,"ebitda":6706616396,"fcff":-5117561939,"cfo":-4000963729,"capex":1284263501,"totalAssets":68505597109,"totalLiabilities":17291190074,"totalEquity":51214407035,"cash":2257019932,"totalDebt":12840928900},{"fiscalYear":2021,"statement":"별도","revenue":66070308185,"operatingIncome":7323877477,"netIncome":5604556050,"controllingNetIncome":null,"ebitda":8903128676,"fcff":10274348424,"cfo":18359489277,"capex":8165690481,"totalAssets":72536059829,"totalLiabilities":15717096744,"totalEquity":56818963085,"cash":10957869671,"totalDebt":5650889040},{"fiscalYear":2022,"statement":"별도","revenue":99891130805,"operatingIncome":16205718762,"netIncome":12529419466,"controllingNetIncome":null,"ebitda":17841251598,"fcff":5504506602,"cfo":7974882391,"capex":2517784139,"totalAssets":87780304009,"totalLiabilities":18431921458,"totalEquity":69348382551,"cash":16474338771,"totalDebt":9727755217},{"fiscalYear":2023,"statement":"별도","revenue":99142525265,"operatingIncome":14064443990,"netIncome":null,"controllingNetIncome":null,"ebitda":15950416420,"fcff":16747646625,"cfo":17591559884,"capex":1213539015,"totalAssets":100575454523,"totalLiabilities":21864784851,"totalEquity":78710669672,"cash":38056119523,"totalDebt":12595853827},{"fiscalYear":2024,"statement":"별도","revenue":74779707939,"operatingIncome":6901545787,"netIncome":5518410150,"controllingNetIncome":null,"ebitda":8618319546,"fcff":4272117286,"cfo":4556703986,"capex":1142098500,"totalAssets":90986326582,"totalLiabilities":9108512660,"totalEquity":81877813922,"cash":30808303529,"totalDebt":4855612776},{"fiscalYear":2025,"statement":"별도","revenue":57966763324,"operatingIncome":2332295667,"netIncome":2444180763,"controllingNetIncome":null,"ebitda":3717022839,"fcff":5513577263,"cfo":5560214720,"capex":182593701,"totalAssets":87664528577,"totalLiabilities":4882097728,"totalEquity":82782430849,"cash":25924829918,"totalDebt":989570761}],"quarterly":[{"stockCode":"263770","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":15372448317,"operatingIncome":1294921338,"netIncome":1119287235,"prevYearRevenue":16506393163,"prevYearOperatingIncome":1379313782,"prevYearNetIncome":1871213566,"source":"11014","updatedAt":"2026-08-26T22:32:06.478Z"},{"stockCode":"263770","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":14528246576,"operatingIncome":-63632623,"netIncome":8616525,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:32:06.482Z"},{"stockCode":"263770","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":15983499288,"operatingIncome":1046613312,"netIncome":951623643,"prevYearRevenue":14199487681,"prevYearOperatingIncome":830233308,"prevYearNetIncome":855284647,"source":"11013","updatedAt":"2026-08-26T22:32:05.944Z"},{"stockCode":"263770","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":18303392388,"operatingIncome":1765591580,"netIncome":1662106594,"prevYearRevenue":13866580750,"prevYearOperatingIncome":240458599,"prevYearNetIncome":430677311,"source":"11012","updatedAt":"2026-08-26T22:32:06.218Z"}]}