{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/070590","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":"070590","name":"인티큐브","market":"KOSDAQ","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":2130,"marketCap":29563379730,"sharesOutstanding":13879521,"asOf":"2026-09-26T15:09:35.408Z"},"valuation":{"fiscalYear":2025,"per":37.23,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":2.27,"psr":0.46,"evEbitda":10.45,"ev":27268020812,"fcff":1967599452,"fcffYield":0.0722,"roe":0.062,"revenueGrowth":{"y1":0.3286,"y3":0.031,"y5":0.0427},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.842Z"},"price":{"high52w":2420,"low52w":1580,"fromHigh":-0.1198,"returns":[{"label":"1개월","value":0.0991},{"label":"3개월","value":0.2988},{"label":"6개월","value":0.0991},{"label":"1년","value":0.1053},{"label":"3년","value":0.1589},{"label":"5년","value":-0.3914}]},"dividends":[{"fiscalYear":2020,"dps":30,"yieldPct":1.1,"payoutPct":24}],"annual":[{"fiscalYear":2018,"statement":"별도","revenue":63736087536,"operatingIncome":194279742,"netIncome":-2307399558,"controllingNetIncome":null,"ebitda":609491978,"fcff":-6905078985,"cfo":-6350524599,"capex":672171066,"totalAssets":40357732074,"totalLiabilities":15887312725,"totalEquity":24470419349,"cash":1189151745,"totalDebt":null},{"fiscalYear":2019,"statement":"별도","revenue":58966375770,"operatingIncome":-1012657526,"netIncome":-888969712,"controllingNetIncome":null,"ebitda":333179960,"fcff":3681982649,"cfo":4679572662,"capex":1055822651,"totalAssets":40780682014,"totalLiabilities":17109649702,"totalEquity":23671032312,"cash":5919592846,"totalDebt":402335279},{"fiscalYear":2020,"statement":"별도","revenue":52588843072,"operatingIncome":-5520286382,"netIncome":1706667251,"controllingNetIncome":null,"ebitda":-4055602250,"fcff":-3045170554,"cfo":-2379002900,"capex":713474580,"totalAssets":41786003804,"totalLiabilities":15556638935,"totalEquity":26229364869,"cash":21132215562,"totalDebt":1736424836},{"fiscalYear":2021,"statement":"연결","revenue":59462033386,"operatingIncome":-243794041,"netIncome":156877035,"controllingNetIncome":328581249,"ebitda":1262248409,"fcff":-9379396076,"cfo":-8280345821,"capex":1147787605,"totalAssets":48795287661,"totalLiabilities":20008711216,"totalEquity":28786576445,"cash":7737975671,"totalDebt":1117164462},{"fiscalYear":2022,"statement":"연결","revenue":59146536247,"operatingIncome":-3972562951,"netIncome":-5805874289,"controllingNetIncome":-4521108026,"ebitda":-2204440619,"fcff":-3717845321,"cfo":-2468587015,"capex":1283468074,"totalAssets":39815942210,"totalLiabilities":16550904014,"totalEquity":23265038196,"cash":3510064571,"totalDebt":264996188},{"fiscalYear":2023,"statement":"연결","revenue":41680901949,"operatingIncome":-6033030272,"netIncome":-5868584413,"controllingNetIncome":-5225922761,"ebitda":-4121186131,"fcff":3986312888,"cfo":4131233709,"capex":208841914,"totalAssets":31026963592,"totalLiabilities":13879529083,"totalEquity":17147434509,"cash":6469329202,"totalDebt":1243672528},{"fiscalYear":2024,"statement":"연결","revenue":48785673816,"operatingIncome":-2984443369,"netIncome":-3181497797,"controllingNetIncome":-3027374844,"ebitda":-1089412259,"fcff":-4112026273,"cfo":-3872797823,"capex":307466923,"totalAssets":32746244329,"totalLiabilities":19763870533,"totalEquity":12982373796,"cash":2293537863,"totalDebt":1524479587},{"fiscalYear":2025,"statement":"연결","revenue":64818242303,"operatingIncome":1046982064,"netIncome":895678504,"controllingNetIncome":794130344,"ebitda":2608416695,"fcff":1967599452,"cfo":2225998392,"capex":329840331,"totalAssets":32950243556,"totalLiabilities":19442641265,"totalEquity":13507602291,"cash":2295358918,"totalDebt":0}],"quarterly":[{"stockCode":"070590","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":14565350691,"operatingIncome":346083372,"netIncome":265050998,"prevYearRevenue":12119169919,"prevYearOperatingIncome":-591383041,"prevYearNetIncome":-572963877,"source":"11014","updatedAt":"2026-08-26T22:33:42.394Z"},{"stockCode":"070590","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":13796219141,"operatingIncome":-381340758,"netIncome":-288286654,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:33:42.396Z"},{"stockCode":"070590","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10437325070,"operatingIncome":-2273590240,"netIncome":-2361435679,"prevYearRevenue":16883276374,"prevYearOperatingIncome":765454322,"prevYearNetIncome":610667197,"source":"11013","updatedAt":"2026-08-26T22:33:41.882Z"},{"stockCode":"070590","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10728065724,"operatingIncome":-1023419681,"netIncome":-933997459,"prevYearRevenue":19573396097,"prevYearOperatingIncome":316785128,"prevYearNetIncome":308246963,"source":"11012","updatedAt":"2026-08-26T22:33:42.153Z"}]}