{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/049070","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":"049070","name":"인탑스","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":18130,"marketCap":285407899000,"sharesOutstanding":15742300,"asOf":"2026-09-26T15:09:35.377Z"},"valuation":{"fiscalYear":2025,"per":17.61,"perTtm":9,"ttmPeriod":"25Q3~26Q2","pbr":0.43,"psr":0.48,"evEbitda":14.44,"ev":209620945673,"fcff":-6971589923,"fcffYield":-0.0333,"roe":0.0244,"revenueGrowth":{"y1":-0.0389,"y3":-0.1906,"y5":-0.0535},"operatingIncomeGrowth":{"y1":-3.9868,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.642Z"},"price":{"high52w":23750,"low52w":13150,"fromHigh":-0.2366,"returns":[{"label":"1개월","value":0.0128},{"label":"3개월","value":0.0811},{"label":"6개월","value":0.0702},{"label":"1년","value":0.1592},{"label":"3년","value":-0.3407},{"label":"5년","value":-0.321}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":1.3,"payoutPct":19.54},{"fiscalYear":2024,"dps":200,"yieldPct":1.2,"payoutPct":14.77},{"fiscalYear":2023,"dps":235,"yieldPct":0.89,"payoutPct":13.68},{"fiscalYear":2022,"dps":860,"yieldPct":2.96,"payoutPct":13.89},{"fiscalYear":2021,"dps":470,"yieldPct":1.57,"payoutPct":10.35},{"fiscalYear":2020,"dps":250,"yieldPct":0.93,"payoutPct":10.53},{"fiscalYear":2019,"dps":250,"yieldPct":1.96,"payoutPct":12.06},{"fiscalYear":2018,"dps":200,"yieldPct":1.74,"payoutPct":15.22}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":715562377044,"operatingIncome":34192361080,"netIncome":37635218894,"controllingNetIncome":22607395697,"ebitda":61849358451,"fcff":47846105803,"cfo":61853510171,"capex":14007404368,"totalAssets":636880431241,"totalLiabilities":173191787674,"totalEquity":463688643567,"cash":96943069404,"totalDebt":57793000000},{"fiscalYear":2019,"statement":"연결","revenue":910477910132,"operatingIncome":70671748650,"netIncome":60383269034,"controllingNetIncome":35651778278,"ebitda":97214014332,"fcff":80234117983,"cfo":101958164300,"capex":21724046317,"totalAssets":692183153507,"totalLiabilities":171262153177,"totalEquity":520921000330,"cash":119575167699,"totalDebt":46626000000},{"fiscalYear":2020,"statement":"연결","revenue":777840065167,"operatingIncome":64994600795,"netIncome":54707029673,"controllingNetIncome":40376082522,"ebitda":94566649675,"fcff":22515930445,"cfo":43024744216,"capex":20508813771,"totalAssets":729743895085,"totalLiabilities":173582141316,"totalEquity":556161753769,"cash":72233615012,"totalDebt":30120880000},{"fiscalYear":2021,"statement":"연결","revenue":1052038115626,"operatingIncome":87568177806,"netIncome":80783012386,"controllingNetIncome":75175601139,"ebitda":94837462049,"fcff":63690777556,"cfo":100550556717,"capex":36859779161,"totalAssets":820982088683,"totalLiabilities":186541710743,"totalEquity":634440377940,"cash":168331368155,"totalDebt":25042965585},{"fiscalYear":2022,"statement":"연결","revenue":1114154782814,"operatingIncome":142037007233,"netIncome":118191391928,"controllingNetIncome":100376825251,"ebitda":173101139177,"fcff":138523838855,"cfo":165863313209,"capex":27339474354,"totalAssets":870480457655,"totalLiabilities":139180532052,"totalEquity":731299925603,"cash":194005917458,"totalDebt":22669691690},{"fiscalYear":2023,"statement":"연결","revenue":577375550276,"operatingIncome":18305655096,"netIncome":38442004663,"controllingNetIncome":27661899057,"ebitda":33944322255,"fcff":34499703890,"cfo":54347472197,"capex":19847768307,"totalAssets":859347521570,"totalLiabilities":110855666028,"totalEquity":748491855542,"cash":111918105311,"totalDebt":18571804364},{"fiscalYear":2024,"statement":"연결","revenue":614667194566,"operatingIncome":3784434686,"netIncome":23389721015,"controllingNetIncome":21509419704,"ebitda":12860281892,"fcff":14702355002,"cfo":45737877302,"capex":31035522300,"totalAssets":900659954413,"totalLiabilities":128876387597,"totalEquity":771783566816,"cash":76633560758,"totalDebt":31955486719},{"fiscalYear":2025,"statement":"연결","revenue":590781754867,"operatingIncome":-11303532259,"netIncome":8161179056,"controllingNetIncome":16206788671,"ebitda":14519493514,"fcff":-6971589923,"cfo":8579016395,"capex":15550606318,"totalAssets":872555027424,"totalLiabilities":116193391318,"totalEquity":756361636106,"cash":89894142620,"totalDebt":14107189293}],"quarterly":[{"stockCode":"049070","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":142595486149,"operatingIncome":-683742065,"netIncome":4042870327,"prevYearRevenue":147892867398,"prevYearOperatingIncome":260513629,"prevYearNetIncome":-5914491948,"source":"11014","updatedAt":"2026-08-26T22:23:11.463Z"},{"stockCode":"049070","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":142115533359,"operatingIncome":-1155208341,"netIncome":11450378312,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:11.468Z"},{"stockCode":"049070","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":163137990337,"operatingIncome":6385710098,"netIncome":11799688897,"prevYearRevenue":161679738617,"prevYearOperatingIncome":255893005,"prevYearNetIncome":2669150474,"source":"11013","updatedAt":"2026-08-26T22:23:10.961Z"},{"stockCode":"049070","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":155007375286,"operatingIncome":1867198440,"netIncome":4402051815,"prevYearRevenue":144390996742,"prevYearOperatingIncome":-9720474858,"prevYearNetIncome":-10001220057,"source":"11012","updatedAt":"2026-08-26T22:23:11.208Z"}]}