{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/034590","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":"034590","name":"인천도시가스","market":"KOSPI","sector":"연료용 가스 제조 및 배관공급업","lastPrice":26400,"marketCap":115493505600,"sharesOutstanding":4374754,"asOf":"2026-09-26T15:09:35.350Z"},"valuation":{"fiscalYear":2025,"per":6.03,"perTtm":5.88,"ttmPeriod":"25Q3~26Q2","pbr":0.49,"psr":0.12,"evEbitda":2.62,"ev":93505931425,"fcff":23480514833,"fcffYield":0.2511,"roe":0.083,"revenueGrowth":{"y1":0.0205,"y3":0.0975,"y5":0.138},"operatingIncomeGrowth":{"y1":-0.0141,"y3":0.3349,"y5":0.122},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.084Z"},"price":{"high52w":27600,"low52w":25100,"fromHigh":-0.0435,"returns":[{"label":"1개월","value":-0.0056},{"label":"3개월","value":0.0213},{"label":"6개월","value":-0.0204},{"label":"1년","value":0.0193},{"label":"3년","value":0.0233},{"label":"5년","value":-0.0769}]},"dividends":[{"fiscalYear":2025,"dps":1375,"yieldPct":5.2,"payoutPct":29.6},{"fiscalYear":2024,"dps":1250,"yieldPct":4.9,"payoutPct":26.7},{"fiscalYear":2023,"dps":1250,"yieldPct":4.8,"payoutPct":29.4},{"fiscalYear":2022,"dps":1250,"yieldPct":4.2,"payoutPct":42.3},{"fiscalYear":2021,"dps":1250,"yieldPct":4.5,"payoutPct":138.8},{"fiscalYear":2020,"dps":1250,"yieldPct":4.8,"payoutPct":45.3},{"fiscalYear":2019,"dps":1250,"yieldPct":4.2,"payoutPct":48.1},{"fiscalYear":2018,"dps":1250,"yieldPct":4.2,"payoutPct":32}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":584435277321,"operatingIncome":17960191975,"netIncome":16123898650,"controllingNetIncome":16123898650,"ebitda":30511816978,"fcff":-42300559237,"cfo":-26920801064,"capex":15601368170,"totalAssets":347800979187,"totalLiabilities":167744858138,"totalEquity":180056121049,"cash":50790305489,"totalDebt":17988117440},{"fiscalYear":2019,"statement":"연결","revenue":573464485341,"operatingIncome":11958358855,"netIncome":10707998891,"controllingNetIncome":10707998891,"ebitda":26531933558,"fcff":13937900614,"cfo":28225663942,"capex":15214009571,"totalAssets":365312455415,"totalLiabilities":180346483398,"totalEquity":184965972017,"cash":54490382695,"totalDebt":34975909225},{"fiscalYear":2020,"statement":"연결","revenue":504491710053,"operatingIncome":10771512903,"netIncome":11385367826,"controllingNetIncome":11385367826,"ebitda":26109860758,"fcff":-6455857288,"cfo":10221052955,"capex":17309274607,"totalAssets":340211568454,"totalLiabilities":148540215168,"totalEquity":191671353286,"cash":43256283631,"totalDebt":31250921254},{"fiscalYear":2021,"statement":"연결","revenue":504206280651,"operatingIncome":3200366473,"netIncome":3713334737,"controllingNetIncome":3713334737,"ebitda":18975786780,"fcff":25267385085,"cfo":40154911653,"capex":15413234371,"totalAssets":360580638051,"totalLiabilities":169182626916,"totalEquity":191398011135,"cash":50573265417,"totalDebt":21121215689},{"fiscalYear":2022,"statement":"연결","revenue":728489447710,"operatingIncome":8050415265,"netIncome":12184262611,"controllingNetIncome":12184262611,"ebitda":24005183822,"fcff":1799152791,"cfo":14742153609,"capex":13489967864,"totalAssets":423143581786,"totalLiabilities":223143901928,"totalEquity":199999679858,"cash":18580426860,"totalDebt":20362605655},{"fiscalYear":2023,"statement":"별도","revenue":781337052475,"operatingIncome":16517707857,"netIncome":17521308130,"controllingNetIncome":null,"ebitda":32256717120,"fcff":15550447463,"cfo":38861111507,"capex":23790833119,"totalAssets":443887540909,"totalLiabilities":232331240753,"totalEquity":211556300156,"cash":15786154249,"totalDebt":18312905497},{"fiscalYear":2024,"statement":"별도","revenue":943613477823,"operatingIncome":19421916059,"netIncome":19271621612,"controllingNetIncome":null,"ebitda":35603174813,"fcff":19814273379,"cfo":36042212135,"capex":16738227744,"totalAssets":454680074452,"totalLiabilities":230712986576,"totalEquity":223967087876,"cash":27581291207,"totalDebt":18382132160},{"fiscalYear":2025,"statement":"별도","revenue":962994363377,"operatingIncome":19148972191,"netIncome":19167356858,"controllingNetIncome":null,"ebitda":35694726198,"fcff":23480514833,"cfo":39090770520,"capex":16096387174,"totalAssets":448496897355,"totalLiabilities":210390885415,"totalEquity":238106011940,"cash":40064091105,"totalDebt":18076516930}],"quarterly":[{"stockCode":"034590","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":139044544520,"operatingIncome":-1583062113,"netIncome":-518895311,"prevYearRevenue":163995476193,"prevYearOperatingIncome":-18982467,"prevYearNetIncome":784693247,"source":"11014","updatedAt":"2026-08-26T22:26:40.415Z"},{"stockCode":"034590","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":251183319757,"operatingIncome":11116900612,"netIncome":9411867246,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:26:40.417Z"},{"stockCode":"034590","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":319519424365,"operatingIncome":6947513589,"netIncome":6584940312,"prevYearRevenue":350534114268,"prevYearOperatingIncome":3874650079,"prevYearNetIncome":4130866737,"source":"11013","updatedAt":"2026-08-26T22:26:39.882Z"},{"stockCode":"034590","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":196532483814,"operatingIncome":3300107107,"netIncome":4171226398,"prevYearRevenue":222232384832,"prevYearOperatingIncome":5740483613,"prevYearNetIncome":6143518186,"source":"11012","updatedAt":"2026-08-26T22:26:40.148Z"}]}