{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/064290","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":"064290","name":"인텍플러스","market":"KOSDAQ","sector":"특수 목적용 기계 제조업","lastPrice":55600,"marketCap":720441336800,"sharesOutstanding":12957578,"asOf":"2026-09-26T15:09:35.397Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":15.68,"psr":8.03,"evEbitda":null,"ev":696645073307,"fcff":6637642770,"fcffYield":0.0095,"roe":-0.0724,"revenueGrowth":{"y1":0.0702,"y3":-0.0893,"y5":0.0979},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.590Z"},"price":{"high52w":55600,"low52w":11110,"fromHigh":0,"returns":[{"label":"1개월","value":0.6747},{"label":"3개월","value":0.3067},{"label":"6개월","value":1.9156},{"label":"1년","value":2.4048},{"label":"3년","value":0.7512},{"label":"5년","value":1.4279}]},"dividends":[{"fiscalYear":2022,"dps":200,"yieldPct":1.5,"payoutPct":15.04},{"fiscalYear":2021,"dps":200,"yieldPct":0.7,"payoutPct":10.8},{"fiscalYear":2020,"dps":100,"yieldPct":0.7,"payoutPct":13.3}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":16109102487,"operatingIncome":-8319461323,"netIncome":-6511369846,"controllingNetIncome":-6388358293,"ebitda":-7538695657,"fcff":-6271201152,"cfo":-5732523543,"capex":670039789,"totalAssets":30307808890,"totalLiabilities":13801980682,"totalEquity":16505828208,"cash":4080930138,"totalDebt":6805000000},{"fiscalYear":2019,"statement":"연결","revenue":40530902130,"operatingIncome":4705629954,"netIncome":5422363557,"controllingNetIncome":5432429221,"ebitda":4846538124,"fcff":1651480358,"cfo":1682522335,"capex":171979945,"totalAssets":42130084942,"totalLiabilities":20346372486,"totalEquity":21783712456,"cash":5885843155,"totalDebt":8552483704},{"fiscalYear":2020,"statement":"연결","revenue":56259572311,"operatingIncome":7018451915,"netIncome":9224185766,"controllingNetIncome":9224185766,"ebitda":7137301038,"fcff":-1051188519,"cfo":-1058612943,"capex":1122000,"totalAssets":52622823187,"totalLiabilities":21951702157,"totalEquity":30671121030,"cash":6653685656,"totalDebt":9570017267},{"fiscalYear":2021,"statement":"연결","revenue":119661105867,"operatingIncome":27531343673,"netIncome":22642787938,"controllingNetIncome":22642787938,"ebitda":27850484881,"fcff":-2477871656,"cfo":-833210708,"capex":1810564375,"totalAssets":107364092141,"totalLiabilities":56553679983,"totalEquity":50810412158,"cash":14215768792,"totalDebt":22298485617},{"fiscalYear":2022,"statement":"연결","revenue":118836726448,"operatingIncome":19363287600,"netIncome":16335037757,"controllingNetIncome":16335037757,"ebitda":19801194267,"fcff":-965961460,"cfo":6885708521,"capex":8275542342,"totalAssets":116215726784,"totalLiabilities":49031051590,"totalEquity":67184675194,"cash":9994374184,"totalDebt":22885521290},{"fiscalYear":2023,"statement":"연결","revenue":74802246295,"operatingIncome":-11091735610,"netIncome":-10791254820,"controllingNetIncome":-10791254820,"ebitda":-10533684037,"fcff":1843037802,"cfo":1730338437,"capex":540600000,"totalAssets":131883508110,"totalLiabilities":76010927801,"totalEquity":55872580309,"cash":26511644940,"totalDebt":498365660},{"fiscalYear":2024,"statement":"연결","revenue":83873419602,"operatingIncome":-15587344842,"netIncome":-11868660825,"controllingNetIncome":-11868307766,"ebitda":null,"fcff":-6574738572,"cfo":-7303054438,"capex":0,"totalAssets":124069358316,"totalLiabilities":78563621105,"totalEquity":45505737211,"cash":15504568334,"totalDebt":391389244},{"fiscalYear":2025,"statement":"연결","revenue":89765092570,"operatingIncome":-3734628764,"netIncome":-3318912698,"controllingNetIncome":-3312061334,"ebitda":-2499736419,"fcff":6637642770,"cfo":5742414789,"capex":0,"totalAssets":118814866862,"totalLiabilities":72861563834,"totalEquity":45953303028,"cash":24023988339,"totalDebt":227724846}],"quarterly":[{"stockCode":"064290","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9925509220,"operatingIncome":-4916419809,"netIncome":-4978764333,"prevYearRevenue":17575916127,"prevYearOperatingIncome":-1810152270,"prevYearNetIncome":-3200735732,"source":"11014","updatedAt":"2026-08-26T22:22:00.684Z"},{"stockCode":"064290","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":40282889603,"operatingIncome":4082526216,"netIncome":5616828036,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:22:00.692Z"},{"stockCode":"064290","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12805345119,"operatingIncome":-1907565585,"netIncome":-1447302792,"prevYearRevenue":14407118985,"prevYearOperatingIncome":-4476331878,"prevYearNetIncome":-5004469639,"source":"11013","updatedAt":"2026-08-26T22:22:00.143Z"},{"stockCode":"064290","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":8960989867,"operatingIncome":-5117444745,"netIncome":-6094354375,"prevYearRevenue":25149574762,"prevYearOperatingIncome":1575596707,"prevYearNetIncome":1047493238,"source":"11012","updatedAt":"2026-08-26T22:22:00.420Z"}]}