{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/083640","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":"083640","name":"인콘","market":"KOSDAQ","sector":"상품 종합 도매업","lastPrice":5370,"marketCap":24657257160,"sharesOutstanding":4591668,"asOf":"2026-09-26T15:09:35.421Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":25.27,"ttmPeriod":"25Q3~26Q2","pbr":0.33,"psr":0.49,"evEbitda":1.28,"ev":2293564692,"fcff":4516447800,"fcffYield":1.9692,"roe":-0.0166,"revenueGrowth":{"y1":0.0347,"y3":-0.0278,"y5":0.0012},"operatingIncomeGrowth":{"y1":0.0533,"y3":0.1692,"y5":-0.0277},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.768Z"},"price":{"high52w":14392.9375,"low52w":5150,"fromHigh":-0.6269,"returns":[{"label":"1개월","value":-0.0579},{"label":"3개월","value":-0.0058},{"label":"6개월","value":-0.4129},{"label":"1년","value":-0.2347},{"label":"3년","value":-0.5151},{"label":"5년","value":-0.8865}]},"dividends":[],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":41035477965,"operatingIncome":-1962996310,"netIncome":-1210887175,"controllingNetIncome":-1210887175,"ebitda":-654230596,"fcff":-424581953,"cfo":-127837869,"capex":765624096,"totalAssets":97506793670,"totalLiabilities":46255569195,"totalEquity":51251224475,"cash":8473431747,"totalDebt":29750740625},{"fiscalYear":2019,"statement":"연결","revenue":30761374566,"operatingIncome":-2371065219,"netIncome":-19706708334,"controllingNetIncome":-19706708334,"ebitda":-1422669716,"fcff":-2016398429,"cfo":-2197066241,"capex":703558298,"totalAssets":88322803605,"totalLiabilities":31887823670,"totalEquity":56434979935,"cash":7693051567,"totalDebt":20670697001},{"fiscalYear":2020,"statement":"연결","revenue":50521117700,"operatingIncome":1951545071,"netIncome":-3928948046,"controllingNetIncome":-3928948046,"ebitda":2693813232,"fcff":2669051866,"cfo":2752608620,"capex":536241772,"totalAssets":109470057836,"totalLiabilities":26506860422,"totalEquity":82963197414,"cash":35709528194,"totalDebt":11337706649},{"fiscalYear":2021,"statement":"연결","revenue":56485578759,"operatingIncome":-3436058903,"netIncome":-683582908,"controllingNetIncome":-683582908,"ebitda":-2716553845,"fcff":-941750555,"cfo":-637213564,"capex":491425926,"totalAssets":112637546718,"totalLiabilities":22629942841,"totalEquity":90007603877,"cash":33698834984,"totalDebt":9059721394},{"fiscalYear":2022,"statement":"별도","revenue":55309108266,"operatingIncome":1060869191,"netIncome":3550021427,"controllingNetIncome":3550021427,"ebitda":1462857909,"fcff":4896506902,"cfo":4838498218,"capex":173141836,"totalAssets":128279553935,"totalLiabilities":20886839368,"totalEquity":107392714567,"cash":56262882025,"totalDebt":9618567471},{"fiscalYear":2023,"statement":"별도","revenue":63428790860,"operatingIncome":2556841276,"netIncome":-31584160352,"controllingNetIncome":0,"ebitda":2714460933,"fcff":3289802444,"cfo":2959079182,"capex":47403588,"totalAssets":92368055212,"totalLiabilities":9217538064,"totalEquity":83150517148,"cash":36384344999,"totalDebt":2435043722},{"fiscalYear":2024,"statement":"별도","revenue":49117720655,"operatingIncome":1609665101,"netIncome":-2903603504,"controllingNetIncome":null,"ebitda":1718191842,"fcff":994565455,"cfo":1010974278,"capex":60810392,"totalAssets":82656432648,"totalLiabilities":5194193389,"totalEquity":77462239259,"cash":16369892039,"totalDebt":253126824},{"fiscalYear":2025,"statement":"별도","revenue":50820522158,"operatingIncome":1695469511,"netIncome":-1261301879,"controllingNetIncome":null,"ebitda":1797950342,"fcff":4516447800,"cfo":4509041009,"capex":13636936,"totalAssets":81760090709,"totalLiabilities":7201459185,"totalEquity":74558631524,"cash":22458600792,"totalDebt":94908324}],"quarterly":[{"stockCode":"083640","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":8196492713,"operatingIncome":-185250681,"netIncome":227582314,"prevYearRevenue":10259284620,"prevYearOperatingIncome":203666841,"prevYearNetIncome":1079823867,"source":"11014","updatedAt":"2026-08-26T22:34:01.321Z"},{"stockCode":"083640","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":18260827262,"operatingIncome":1195860090,"netIncome":315296184,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:01.323Z"},{"stockCode":"083640","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":6363654331,"operatingIncome":-612345251,"netIncome":2563205911,"prevYearRevenue":13578750381,"prevYearOperatingIncome":739123085,"prevYearNetIncome":422703437,"source":"11013","updatedAt":"2026-08-26T22:34:00.788Z"},{"stockCode":"083640","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":9571748782,"operatingIncome":-460504812,"netIncome":-2130503238,"prevYearRevenue":10784451802,"prevYearOperatingIncome":-54262983,"prevYearNetIncome":-2226883814,"source":"11012","updatedAt":"2026-08-26T22:34:01.055Z"}]}