{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/017250","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":"017250","name":"인터엠","market":"KOSDAQ","sector":"영상 및 음향기기 제조업","lastPrice":1063,"marketCap":22371331421,"sharesOutstanding":21045467,"asOf":"2026-09-26T15:09:35.322Z"},"valuation":{"fiscalYear":2025,"per":10.92,"perTtm":null,"ttmPeriod":null,"pbr":0.53,"psr":0.37,"evEbitda":2.39,"ev":14391615381,"fcff":8730890621,"fcffYield":0.6067,"roe":0.0497,"revenueGrowth":{"y1":-0.0047,"y3":0.0077,"y5":-0.0106},"operatingIncomeGrowth":{"y1":-0.0945,"y3":0.0914,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.137Z"},"price":{"high52w":1148,"low52w":868,"fromHigh":-0.074,"returns":[{"label":"1개월","value":0.0371},{"label":"3개월","value":0.0981},{"label":"6개월","value":0.032},{"label":"1년","value":-0.056},{"label":"3년","value":-0.2904},{"label":"5년","value":-0.2818}]},"dividends":[{"fiscalYear":2019,"dps":100,"yieldPct":3.8,"payoutPct":-28},{"fiscalYear":2018,"dps":120,"yieldPct":4.2,"payoutPct":-43},{"fiscalYear":2017,"dps":120,"yieldPct":4,"payoutPct":125}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":102567497879,"operatingIncome":3181926324,"netIncome":-5686280568,"controllingNetIncome":-5708983757,"ebitda":8920927709,"fcff":10012390017,"cfo":10168655836,"capex":736803085,"totalAssets":118855159660,"totalLiabilities":44761615090,"totalEquity":74093544570,"cash":11779537345,"totalDebt":27747374948},{"fiscalYear":2019,"statement":"연결","revenue":85902318034,"operatingIncome":-3349363527,"netIncome":-7470835946,"controllingNetIncome":-7413486764,"ebitda":965442171,"fcff":-1035801883,"cfo":-322178709,"capex":1351116122,"totalAssets":113109846680,"totalLiabilities":48316838554,"totalEquity":64793008126,"cash":7438887555,"totalDebt":29126000000},{"fiscalYear":2020,"statement":"연결","revenue":63355185912,"operatingIncome":-15513765194,"netIncome":-18530422613,"controllingNetIncome":-18530422613,"ebitda":-4558866499,"fcff":211869560,"cfo":1967225674,"capex":2365891549,"totalAssets":91296070051,"totalLiabilities":44847218977,"totalEquity":46448851074,"cash":14787522163,"totalDebt":28475489857},{"fiscalYear":2021,"statement":"연결","revenue":50625242980,"operatingIncome":-17832998396,"netIncome":-17123936683,"controllingNetIncome":-17123936683,"ebitda":-15598863392,"fcff":-3868979117,"cfo":-3063327608,"capex":1295817145,"totalAssets":82343585596,"totalLiabilities":52951212249,"totalEquity":29392373347,"cash":7922272808,"totalDebt":23021946394},{"fiscalYear":2022,"statement":"연결","revenue":58684341336,"operatingIncome":3067556701,"netIncome":1006702551,"controllingNetIncome":1006702551,"ebitda":7066790432,"fcff":-4779896749,"cfo":-3277849885,"capex":1956119204,"totalAssets":81812903668,"totalLiabilities":50458913560,"totalEquity":31353990108,"cash":894506846,"totalDebt":22129045672},{"fiscalYear":2023,"statement":"연결","revenue":50963849828,"operatingIncome":10773303544,"netIncome":8227279919,"controllingNetIncome":8227279919,"ebitda":12538525257,"fcff":3645843455,"cfo":4026927639,"capex":1265921356,"totalAssets":84584709948,"totalLiabilities":45698097824,"totalEquity":38886612124,"cash":3732144697,"totalDebt":24715464770},{"fiscalYear":2024,"statement":"연결","revenue":60338490432,"operatingIncome":4404496692,"netIncome":2310580605,"controllingNetIncome":2310580605,"ebitda":6694381752,"fcff":2325728434,"cfo":2677676746,"capex":1274762350,"totalAssets":85947980904,"totalLiabilities":45627859152,"totalEquity":40320121752,"cash":7128227557,"totalDebt":677167008},{"fiscalYear":2025,"statement":"연결","revenue":60053752284,"operatingIncome":3988168563,"netIncome":2049183472,"controllingNetIncome":2049183472,"ebitda":6028923185,"fcff":8730890621,"cfo":9518067739,"capex":1531142137,"totalAssets":89210589811,"totalLiabilities":46994085250,"totalEquity":42216504561,"cash":10942350218,"totalDebt":2962634178}],"quarterly":[{"stockCode":"017250","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14976232691,"operatingIncome":1742224289,"netIncome":1200140448,"prevYearRevenue":13117980262,"prevYearOperatingIncome":780857754,"prevYearNetIncome":679464090,"source":"11014","updatedAt":"2026-08-26T22:34:36.929Z"},{"stockCode":"017250","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":18893185769,"operatingIncome":2396704719,"netIncome":1611308505,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:36.930Z"},{"stockCode":"017250","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":17814610045,"operatingIncome":456034328,"netIncome":-97640566,"prevYearRevenue":13558282654,"prevYearOperatingIncome":-271298417,"prevYearNetIncome":-783835954,"source":"11012","updatedAt":"2026-08-26T22:34:36.681Z"}]}