{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023800","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":"023800","name":"인지컨트롤스","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":5050,"marketCap":79836444850,"sharesOutstanding":15809197,"asOf":"2026-09-26T15:09:35.332Z"},"valuation":{"fiscalYear":2025,"per":4.96,"perTtm":3.01,"ttmPeriod":"25Q3~26Q2","pbr":0.35,"psr":0.11,"evEbitda":4.55,"ev":328943655078,"fcff":52004445063,"fcffYield":0.1581,"roe":0.0715,"revenueGrowth":{"y1":0.1057,"y3":0.0799,"y5":0.0937},"operatingIncomeGrowth":{"y1":0.5015,"y3":0.3247,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.241Z"},"price":{"high52w":8390,"low52w":4835,"fromHigh":-0.3981,"returns":[{"label":"1개월","value":-0.0613},{"label":"3개월","value":0.0445},{"label":"6개월","value":-0.253},{"label":"1년","value":-0.1308},{"label":"3년","value":-0.4444},{"label":"5년","value":-0.6517}]},"dividends":[{"fiscalYear":2025,"dps":270,"yieldPct":4.2,"payoutPct":24},{"fiscalYear":2024,"dps":150,"yieldPct":2.44,"payoutPct":25},{"fiscalYear":2023,"dps":200,"yieldPct":2.46,"payoutPct":23},{"fiscalYear":2022,"dps":200,"yieldPct":2.8,"payoutPct":25},{"fiscalYear":2021,"dps":150,"yieldPct":1,"payoutPct":64},{"fiscalYear":2020,"dps":100,"yieldPct":0.9,"payoutPct":-46},{"fiscalYear":2019,"dps":100,"yieldPct":2.1,"payoutPct":-17.55},{"fiscalYear":2018,"dps":100,"yieldPct":1.6,"payoutPct":4.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":504149220299,"operatingIncome":11088638714,"netIncome":984497986,"controllingNetIncome":2980731462,"ebitda":29275352211,"fcff":-21714817682,"cfo":null,"capex":35708067889,"totalAssets":455405552863,"totalLiabilities":257575697554,"totalEquity":197829855309,"cash":21748181594,"totalDebt":21607592537},{"fiscalYear":2019,"statement":"연결","revenue":494157938705,"operatingIncome":5594453591,"netIncome":-7814201486,"controllingNetIncome":-8269511353,"ebitda":29653006985,"fcff":-60661204476,"cfo":null,"capex":93600742845,"totalAssets":507936553042,"totalLiabilities":320446213378,"totalEquity":187490339664,"cash":28030952406,"totalDebt":64532020024},{"fiscalYear":2020,"statement":"연결","revenue":458654121385,"operatingIncome":-2884749740,"netIncome":-2665891114,"controllingNetIncome":-3151538119,"ebitda":24005782192,"fcff":-19647898631,"cfo":null,"capex":42502705598,"totalAssets":511309877206,"totalLiabilities":324223297996,"totalEquity":187086579210,"cash":28807476228,"totalDebt":2677463588},{"fiscalYear":2021,"statement":"연결","revenue":484855609029,"operatingIncome":2018548482,"netIncome":2392417371,"controllingNetIncome":3444287331,"ebitda":32265102821,"fcff":-1764265900,"cfo":null,"capex":35672977654,"totalAssets":543367174652,"totalLiabilities":346845570399,"totalEquity":196521604253,"cash":23987385040,"totalDebt":2119003844},{"fiscalYear":2022,"statement":"연결","revenue":570020850334,"operatingIncome":17050734417,"netIncome":11707604852,"controllingNetIncome":13909036538,"ebitda":51736532400,"fcff":1186546024,"cfo":null,"capex":54983439720,"totalAssets":606910470329,"totalLiabilities":400688873530,"totalEquity":206221596799,"cash":14720979320,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":634018251095,"operatingIncome":20925835048,"netIncome":13037786232,"controllingNetIncome":13976894644,"ebitda":36263729055,"fcff":24310748210,"cfo":83540944679,"capex":68563398449,"totalAssets":649103362179,"totalLiabilities":428904725303,"totalEquity":220198636876,"cash":23602151529,"totalDebt":271000389419},{"fiscalYear":2024,"statement":"연결","revenue":649271485609,"operatingIncome":26396954290,"netIncome":9127465681,"controllingNetIncome":10155877351,"ebitda":57481009130,"fcff":10523299051,"cfo":29993679073,"capex":27388140785,"totalAssets":685548746564,"totalLiabilities":455359778821,"totalEquity":230188967743,"cash":37848946836,"totalDebt":292524992816},{"fiscalYear":2025,"statement":"연결","revenue":717902449045,"operatingIncome":39636244544,"netIncome":17734726975,"controllingNetIncome":16083629732,"ebitda":72236816492,"fcff":52004445063,"cfo":75853785799,"capex":30791338328,"totalAssets":650215566414,"totalLiabilities":408766792076,"totalEquity":241448774338,"cash":10516393058,"totalDebt":259623603286}],"quarterly":[{"stockCode":"023800","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":181954689363,"operatingIncome":12440921382,"netIncome":12265782000,"prevYearRevenue":160971718391,"prevYearOperatingIncome":10678039419,"prevYearNetIncome":643161477,"source":"11014","updatedAt":"2026-08-26T22:28:02.439Z"},{"stockCode":"023800","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":178937759965,"operatingIncome":5407279114,"netIncome":-9038909846,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:28:02.442Z"},{"stockCode":"023800","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":178480339836,"operatingIncome":9788077731,"netIncome":6475460382,"prevYearRevenue":181308545119,"prevYearOperatingIncome":9743345336,"prevYearNetIncome":12827414323,"source":"11013","updatedAt":"2026-08-26T22:28:01.902Z"},{"stockCode":"023800","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":183652612685,"operatingIncome":9285839573,"netIncome":16847963685,"prevYearRevenue":175701454598,"prevYearOperatingIncome":12044698712,"prevYearNetIncome":1680440498,"source":"11012","updatedAt":"2026-08-26T22:28:02.141Z"}]}