{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/041830","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":"041830","name":"인바디","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":54200,"marketCap":730663804400,"sharesOutstanding":13480882,"asOf":"2026-09-26T15:09:35.367Z"},"valuation":{"fiscalYear":2025,"per":23.85,"perTtm":15.69,"ttmPeriod":"25Q3~26Q2","pbr":2.3,"psr":3.12,"evEbitda":17.02,"ev":688635533647,"fcff":28742044148,"fcffYield":0.0417,"roe":0.1037,"revenueGrowth":{"y1":0.1442,"y3":0.135,"y5":0.1691},"operatingIncomeGrowth":{"y1":0.0004,"y3":-0.0335,"y5":0.1399},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.004Z"},"price":{"high52w":70800,"low52w":26950,"fromHigh":-0.2345,"returns":[{"label":"1개월","value":-0.1041},{"label":"3개월","value":0.2004},{"label":"6개월","value":0.8754},{"label":"1년","value":0.9461},{"label":"3년","value":1.1767},{"label":"5년","value":1.0727}]},"dividends":[{"fiscalYear":2025,"dps":600,"yieldPct":1.72,"payoutPct":26.69},{"fiscalYear":2024,"dps":400,"yieldPct":1.61,"payoutPct":15.42},{"fiscalYear":2023,"dps":350,"yieldPct":1.36,"payoutPct":12.47},{"fiscalYear":2022,"dps":300,"yieldPct":1.54,"payoutPct":11.55},{"fiscalYear":2021,"dps":200,"yieldPct":0.88,"payoutPct":5.37},{"fiscalYear":2020,"dps":140,"yieldPct":0.82,"payoutPct":10.39},{"fiscalYear":2019,"dps":140,"yieldPct":0.6,"payoutPct":9.13},{"fiscalYear":2018,"dps":120,"yieldPct":0.57,"payoutPct":8.27}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":99635442563,"operatingIncome":23676826675,"netIncome":19551398037,"controllingNetIncome":19670670946,"ebitda":25709542425,"fcff":-23136483312,"cfo":17704892096,"capex":40938716945,"totalAssets":131686125520,"totalLiabilities":7153672216,"totalEquity":124532453304,"cash":9627292684,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":117058914069,"operatingIncome":27626226953,"netIncome":20405993326,"controllingNetIncome":20428475389,"ebitda":31506308755,"fcff":20938860823,"cfo":24206000619,"capex":3269421086,"totalAssets":154903555776,"totalLiabilities":15073380667,"totalEquity":139830175109,"cash":14420278919,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":107122053678,"operatingIncome":19096757174,"netIncome":17554569890,"controllingNetIncome":17517981154,"ebitda":26337136478,"fcff":26688292924,"cfo":28500349902,"capex":1919496771,"totalAssets":166150336180,"totalLiabilities":15968005685,"totalEquity":150182330495,"cash":16980847296,"totalDebt":4794629808},{"fiscalYear":2021,"statement":"연결","revenue":137836961994,"operatingIncome":35851757987,"netIncome":33982299655,"controllingNetIncome":34033492966,"ebitda":37779595614,"fcff":18603444206,"cfo":30350938961,"capex":11836941926,"totalAssets":203760043204,"totalLiabilities":19977754864,"totalEquity":183782288340,"cash":18562427170,"totalDebt":3867247197},{"fiscalYear":2022,"statement":"연결","revenue":160003774093,"operatingIncome":40704069762,"netIncome":33826239706,"controllingNetIncome":33815534173,"ebitda":43013338188,"fcff":24499143170,"cfo":30418862594,"capex":6016831663,"totalAssets":242665327372,"totalLiabilities":26625933670,"totalEquity":216039393702,"cash":21557844564,"totalDebt":6396819126},{"fiscalYear":2023,"statement":"연결","revenue":170351229733,"operatingIncome":38348312615,"netIncome":36560883655,"controllingNetIncome":36722823528,"ebitda":41497695245,"fcff":31317172492,"cfo":38686124129,"capex":7642366914,"totalAssets":274456137995,"totalLiabilities":24621262147,"totalEquity":249834875848,"cash":22285959417,"totalDebt":6080293292},{"fiscalYear":2024,"statement":"연결","revenue":204464835870,"operatingIncome":36738754637,"netIncome":32707095037,"controllingNetIncome":33142757257,"ebitda":39713749914,"fcff":21314183054,"cfo":28575640376,"capex":7550511119,"totalAssets":305816655627,"totalLiabilities":31911836600,"totalEquity":273904819027,"cash":31048596601,"totalDebt":8417460419},{"fiscalYear":2025,"statement":"연결","revenue":233948308378,"operatingIncome":36752659433,"netIncome":29987584385,"controllingNetIncome":30632752383,"ebitda":40462270322,"fcff":28742044148,"cfo":35777960281,"capex":7421844390,"totalAssets":361061686085,"totalLiabilities":41272803270,"totalEquity":319788882815,"cash":52371957702,"totalDebt":10343686949}],"quarterly":[{"stockCode":"041830","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":59797528896,"operatingIncome":9834951474,"netIncome":9391895620,"prevYearRevenue":50719520847,"prevYearOperatingIncome":9823076955,"prevYearNetIncome":7353776969,"source":"11014","updatedAt":"2026-08-26T22:20:53.275Z"},{"stockCode":"041830","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":62396822013,"operatingIncome":9521871691,"netIncome":6354152561,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:53.276Z"},{"stockCode":"041830","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":68444581838,"operatingIncome":13024609993,"netIncome":16297863377,"prevYearRevenue":55583707371,"prevYearOperatingIncome":7002128143,"prevYearNetIncome":6844961090,"source":"11013","updatedAt":"2026-08-26T22:20:52.754Z"},{"stockCode":"041830","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":73253798827,"operatingIncome":17743448296,"netIncome":14529649046,"prevYearRevenue":56170250098,"prevYearOperatingIncome":10393708125,"prevYearNetIncome":7396575114,"source":"11012","updatedAt":"2026-08-26T22:20:53.041Z"}]}