{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/264450","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":"264450","name":"유비쿼스","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":10650,"marketCap":156187500450,"sharesOutstanding":14665493,"asOf":"2026-09-26T15:09:35.513Z"},"valuation":{"fiscalYear":2025,"per":6.49,"perTtm":4.8,"ttmPeriod":"25Q3~26Q2","pbr":0.8,"psr":1.34,"evEbitda":2.75,"ev":72570475810,"fcff":null,"fcffYield":null,"roe":0.1292,"revenueGrowth":{"y1":0.1218,"y3":-0.0451,"y5":0.0106},"operatingIncomeGrowth":{"y1":0.8676,"y3":-0.0199,"y5":0.0403},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.376Z"},"price":{"high52w":17550,"low52w":8640,"fromHigh":-0.3932,"returns":[{"label":"1개월","value":0.0095},{"label":"3개월","value":0.1152},{"label":"6개월","value":-0.3683},{"label":"1년","value":0.1913},{"label":"3년","value":0.0543},{"label":"5년","value":-0.2305}]},"dividends":[{"fiscalYear":2025,"dps":470,"yieldPct":4.9,"payoutPct":28.66},{"fiscalYear":2024,"dps":170,"yieldPct":2.1,"payoutPct":11.92},{"fiscalYear":2023,"dps":510,"yieldPct":3,"payoutPct":20.2},{"fiscalYear":2022,"dps":420,"yieldPct":2.8,"payoutPct":20.2},{"fiscalYear":2021,"dps":560,"yieldPct":2.5,"payoutPct":19.92},{"fiscalYear":2020,"dps":320,"yieldPct":1.3,"payoutPct":20.36},{"fiscalYear":2019,"dps":450,"yieldPct":1.6,"payoutPct":20.69},{"fiscalYear":2018,"dps":600,"yieldPct":1.7,"payoutPct":20.65}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":95274468463,"operatingIncome":16690312674,"netIncome":14883174305,"controllingNetIncome":null,"ebitda":18317573696,"fcff":null,"cfo":15762979773,"capex":null,"totalAssets":111913024822,"totalLiabilities":31824079768,"totalEquity":80088945054,"cash":24162541814,"totalDebt":5000000000},{"fiscalYear":2019,"statement":"별도","revenue":103877217025,"operatingIncome":12218124393,"netIncome":11138696135,"controllingNetIncome":null,"ebitda":14901801677,"fcff":null,"cfo":19625788540,"capex":null,"totalAssets":127751791150,"totalLiabilities":39584349120,"totalEquity":88167442030,"cash":38324494350,"totalDebt":5000000000},{"fiscalYear":2020,"statement":"별도","revenue":110460864903,"operatingIncome":18961066096,"netIncome":16098578794,"controllingNetIncome":null,"ebitda":21304658439,"fcff":null,"cfo":19597265994,"capex":null,"totalAssets":142049922520,"totalLiabilities":39974841684,"totalEquity":102075080836,"cash":37495226113,"totalDebt":2000000000},{"fiscalYear":2021,"statement":"별도","revenue":139088362724,"operatingIncome":31851878863,"netIncome":28803266494,"controllingNetIncome":null,"ebitda":34279469083,"fcff":null,"cfo":20224806398,"capex":null,"totalAssets":168013554033,"totalLiabilities":40487726353,"totalEquity":127525827680,"cash":30085100885,"totalDebt":2000000000},{"fiscalYear":2022,"statement":"연결","revenue":133722826313,"operatingIncome":24541815189,"netIncome":21485809256,"controllingNetIncome":21485809256,"ebitda":27489606676,"fcff":null,"cfo":1920611134,"capex":null,"totalAssets":181625748914,"totalLiabilities":38751420528,"totalEquity":142874328386,"cash":43086531997,"totalDebt":6637973725},{"fiscalYear":2023,"statement":"연결","revenue":150278202365,"operatingIncome":29038985036,"netIncome":25889867333,"controllingNetIncome":25889869003,"ebitda":32609590526,"fcff":null,"cfo":30460853129,"capex":null,"totalAssets":204169438281,"totalLiabilities":39077353247,"totalEquity":165092085034,"cash":30904059191,"totalDebt":12519368959},{"fiscalYear":2024,"statement":"연결","revenue":103793319517,"operatingIncome":12370912733,"netIncome":21280049204,"controllingNetIncome":21280128135,"ebitda":15959686681,"fcff":null,"cfo":38399557116,"capex":null,"totalAssets":202677873136,"totalLiabilities":25995250953,"totalEquity":176682622183,"cash":84806622519,"totalDebt":1100000000},{"fiscalYear":2025,"statement":"연결","revenue":116437998535,"operatingIncome":23104437271,"netIncome":24053039545,"controllingNetIncome":24053262148,"ebitda":26415691607,"fcff":null,"cfo":24539062365,"capex":null,"totalAssets":223476287308,"totalLiabilities":27639143188,"totalEquity":195837144120,"cash":84617024640,"totalDebt":1000000000}],"quarterly":[{"stockCode":"264450","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":28199051315,"operatingIncome":5570856965,"netIncome":5960239456,"prevYearRevenue":23923640439,"prevYearOperatingIncome":2830015255,"prevYearNetIncome":2610957299,"source":"11014","updatedAt":"2026-08-26T22:25:30.430Z"},{"stockCode":"264450","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":34977022438,"operatingIncome":9098415358,"netIncome":9327772758,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:30.434Z"},{"stockCode":"264450","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":22920528346,"operatingIncome":3661259765,"netIncome":7248664537,"prevYearRevenue":21478129184,"prevYearOperatingIncome":2883351930,"prevYearNetIncome":3369128416,"source":"11013","updatedAt":"2026-08-26T22:25:29.938Z"},{"stockCode":"264450","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":35697994091,"operatingIncome":9005649773,"netIncome":10013099206,"prevYearRevenue":31783795598,"prevYearOperatingIncome":5551813018,"prevYearNetIncome":5395898915,"source":"11012","updatedAt":"2026-08-26T22:25:30.185Z"}]}