{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/023810","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":"023810","name":"인팩","market":"KOSPI","sector":"자동차 신품 부품 제조업","lastPrice":5130,"marketCap":51300000000,"sharesOutstanding":10000000,"asOf":"2026-09-26T15:09:35.332Z"},"valuation":{"fiscalYear":2025,"per":4.29,"perTtm":4.18,"ttmPeriod":"25Q3~26Q2","pbr":0.39,"psr":0.09,"evEbitda":4.53,"ev":290511485450,"fcff":7395532276,"fcffYield":0.0255,"roe":0.0932,"revenueGrowth":{"y1":0.04,"y3":0.0461,"y5":0.0883},"operatingIncomeGrowth":{"y1":-0.0117,"y3":-0.0168,"y5":0.0882},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.120Z"},"price":{"high52w":13180,"low52w":4460,"fromHigh":-0.6108,"returns":[{"label":"1개월","value":-0.0058},{"label":"3개월","value":0.0588},{"label":"6개월","value":-0.3579},{"label":"1년","value":-0.2059},{"label":"3년","value":-0.4249},{"label":"5년","value":-0.6143}]},"dividends":[{"fiscalYear":2025,"dps":180,"yieldPct":2,"payoutPct":15.1},{"fiscalYear":2024,"dps":180,"yieldPct":3.1,"payoutPct":77.4},{"fiscalYear":2023,"dps":180,"yieldPct":2,"payoutPct":16.2},{"fiscalYear":2022,"dps":180,"yieldPct":2.7,"payoutPct":13.6},{"fiscalYear":2021,"dps":180,"yieldPct":1.4,"payoutPct":58.8},{"fiscalYear":2020,"dps":150,"yieldPct":2.6,"payoutPct":44.5},{"fiscalYear":2019,"dps":120,"yieldPct":3.2,"payoutPct":null},{"fiscalYear":2018,"dps":130,"yieldPct":4,"payoutPct":78.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":350396360577,"operatingIncome":3197700102,"netIncome":2280496656,"controllingNetIncome":1659228040,"ebitda":17899921186,"fcff":-6453734341,"cfo":7456020038,"capex":15659356656,"totalAssets":284424485497,"totalLiabilities":166579968380,"totalEquity":117844517117,"cash":3692417680,"totalDebt":75664059088},{"fiscalYear":2019,"statement":"연결","revenue":360807844603,"operatingIncome":-436275810,"netIncome":-4856788242,"controllingNetIncome":-6169145009,"ebitda":17924403058,"fcff":3728687073,"cfo":20601703746,"capex":18614156806,"totalAssets":294347209475,"totalLiabilities":184418129053,"totalEquity":109929080422,"cash":7918404802,"totalDebt":83786987344},{"fiscalYear":2020,"statement":"연결","revenue":384190157100,"operatingIncome":12965531923,"netIncome":null,"controllingNetIncome":3372521869,"ebitda":31295438919,"fcff":-8035394853,"cfo":20597265493,"capex":29667314566,"totalAssets":319762537294,"totalLiabilities":205338443702,"totalEquity":114424093592,"cash":6692515674,"totalDebt":90996703946},{"fiscalYear":2021,"statement":"연결","revenue":439274488177,"operatingIncome":12820102452,"netIncome":null,"controllingNetIncome":3058842478,"ebitda":19530750307,"fcff":-14931956020,"cfo":21737764405,"capex":37781225227,"totalAssets":353962028307,"totalLiabilities":232862255335,"totalEquity":121099772972,"cash":3768618495,"totalDebt":109722137930},{"fiscalYear":2022,"statement":"연결","revenue":512240488863,"operatingIncome":20813756713,"netIncome":16927734272,"controllingNetIncome":13203149155,"ebitda":49932571591,"fcff":-6581708129,"cfo":48004283494,"capex":58018649637,"totalAssets":411164184888,"totalLiabilities":273499292804,"totalEquity":137664892084,"cash":6480000554,"totalDebt":130800847598},{"fiscalYear":2023,"statement":"연결","revenue":542893201476,"operatingIncome":23520579855,"netIncome":15378657017,"controllingNetIncome":11119018655,"ebitda":39422017484,"fcff":-24376486034,"cfo":40608798951,"capex":70430424519,"totalAssets":482869726172,"totalLiabilities":330515819641,"totalEquity":152353906531,"cash":7382442429,"totalDebt":186055853552},{"fiscalYear":2024,"statement":"연결","revenue":563872906748,"operatingIncome":20019051765,"netIncome":7265498097,"controllingNetIncome":2326025314,"ebitda":25748971685,"fcff":-33202506088,"cfo":18258391860,"capex":59056500909,"totalAssets":556215707649,"totalLiabilities":393237229990,"totalEquity":162978477659,"cash":8669283717,"totalDebt":254797396700},{"fiscalYear":2025,"statement":"연결","revenue":586443733483,"operatingIncome":19784475840,"netIncome":18086321564,"controllingNetIncome":11957258152,"ebitda":64149657516,"fcff":7395532276,"cfo":99322824062,"capex":99591359524,"totalAssets":669259469066,"totalLiabilities":493724206232,"totalEquity":175535262834,"cash":45827902004,"totalDebt":285039387454}],"quarterly":[{"stockCode":"023810","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":148563332790,"operatingIncome":6436520472,"netIncome":2451803105,"prevYearRevenue":132898633579,"prevYearOperatingIncome":4510003391,"prevYearNetIncome":447470971,"source":"11014","updatedAt":"2026-08-26T22:30:49.941Z"},{"stockCode":"023810","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":143275679153,"operatingIncome":-4635836009,"netIncome":4337530705,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:49.945Z"},{"stockCode":"023810","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":158135541505,"operatingIncome":2012224563,"netIncome":443920552,"prevYearRevenue":146079069917,"prevYearOperatingIncome":7167158295,"prevYearNetIncome":3971412625,"source":"11013","updatedAt":"2026-08-26T22:30:49.457Z"},{"stockCode":"023810","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":192102095287,"operatingIncome":8545096717,"netIncome":5052799534,"prevYearRevenue":148525651623,"prevYearOperatingIncome":10816633082,"prevYearNetIncome":7325575129,"source":"11012","updatedAt":"2026-08-26T22:30:49.697Z"}]}