{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/092130","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":"092130","name":"이크레더블","market":"KOSDAQ","sector":"기타 정보 서비스업","lastPrice":14240,"marketCap":171500864000,"sharesOutstanding":12043600,"asOf":"2026-09-26T15:09:35.433Z"},"valuation":{"fiscalYear":2025,"per":13.32,"perTtm":13.07,"ttmPeriod":"25Q3~26Q2","pbr":4.01,"psr":3.43,"evEbitda":8.23,"ev":132836601338,"fcff":10885161349,"fcffYield":0.0819,"roe":0.2808,"revenueGrowth":{"y1":0.1094,"y3":0.02,"y5":0.0312},"operatingIncomeGrowth":{"y1":0.0414,"y3":-0.0687,"y5":-0.0158},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.700Z"},"price":{"high52w":18330,"low52w":13580,"fromHigh":-0.2231,"returns":[{"label":"1개월","value":-0.0014},{"label":"3개월","value":0.0486},{"label":"6개월","value":-0.0286},{"label":"1년","value":-0.1519},{"label":"3년","value":0.0021},{"label":"5년","value":-0.3087}]},"dividends":[{"fiscalYear":2025,"dps":850,"yieldPct":4.7,"payoutPct":79.5},{"fiscalYear":2024,"dps":1590,"yieldPct":11.8,"payoutPct":148.3},{"fiscalYear":2023,"dps":780,"yieldPct":5.5,"payoutPct":80},{"fiscalYear":2022,"dps":1040,"yieldPct":5.6,"payoutPct":80},{"fiscalYear":2021,"dps":2720,"yieldPct":13.5,"payoutPct":235.2},{"fiscalYear":2020,"dps":700,"yieldPct":3,"payoutPct":64.6},{"fiscalYear":2019,"dps":740,"yieldPct":3.9,"payoutPct":65.3},{"fiscalYear":2018,"dps":670,"yieldPct":4.2,"payoutPct":64.4}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":37243072287,"operatingIncome":15320031067,"netIncome":12524752934,"controllingNetIncome":null,"ebitda":15903481669,"fcff":12277260202,"cfo":13362005202,"capex":1084745000,"totalAssets":56608356875,"totalLiabilities":8477573245,"totalEquity":48130783630,"cash":4951047361,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":40922495421,"operatingIncome":16726688394,"netIncome":13651536911,"controllingNetIncome":null,"ebitda":17869234477,"fcff":11908261954,"cfo":14226267885,"capex":2323097019,"totalAssets":62637187602,"totalLiabilities":8924079061,"totalEquity":53713108541,"cash":6892365336,"totalDebt":46215225},{"fiscalYear":2020,"statement":"연결","revenue":42906193743,"operatingIncome":16874695268,"netIncome":13050829502,"controllingNetIncome":null,"ebitda":18434067663,"fcff":15829062649,"cfo":17147443656,"capex":1321688800,"totalAssets":67494683028,"totalLiabilities":9643008985,"totalEquity":57851674043,"cash":54346661831,"totalDebt":118271211},{"fiscalYear":2021,"statement":"연결","revenue":45703148455,"operatingIncome":18222470771,"netIncome":13926281024,"controllingNetIncome":null,"ebitda":19862238491,"fcff":15922630632,"cfo":16102810393,"capex":183279500,"totalAssets":74068099069,"totalLiabilities":10720664002,"totalEquity":63347435067,"cash":61871734161,"totalDebt":175908108},{"fiscalYear":2022,"statement":"연결","revenue":47130065587,"operatingIncome":19286893039,"netIncome":15659525445,"controllingNetIncome":null,"ebitda":20744235220,"fcff":17298597719,"cfo":17895265218,"capex":601083395,"totalAssets":56566032774,"totalLiabilities":10317664262,"totalEquity":46248368512,"cash":46563211531,"totalDebt":330930507},{"fiscalYear":2023,"statement":"연결","revenue":41099194540,"operatingIncome":12605818935,"netIncome":11748156396,"controllingNetIncome":null,"ebitda":13317523427,"fcff":11571084434,"cfo":12024939486,"capex":462995000,"totalAssets":54181489352,"totalLiabilities":8710308444,"totalEquity":45471180908,"cash":44343298355,"totalDebt":192925828},{"fiscalYear":2024,"statement":"연결","revenue":45086257229,"operatingIncome":14961144853,"netIncome":12913878157,"controllingNetIncome":null,"ebitda":15489766698,"fcff":12920706786,"cfo":14010833039,"capex":1096611364,"totalAssets":59418357247,"totalLiabilities":10427306182,"totalEquity":48991051065,"cash":47504418814,"totalDebt":178934929},{"fiscalYear":2025,"statement":"연결","revenue":50019110190,"operatingIncome":15580815077,"netIncome":12878380445,"controllingNetIncome":null,"ebitda":16145340324,"fcff":10885161349,"cfo":13203486326,"capex":2322422500,"totalAssets":52707617852,"totalLiabilities":9987510342,"totalEquity":42720107510,"cash":38765620415,"totalDebt":101357753}],"quarterly":[{"stockCode":"092130","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":9719133167,"operatingIncome":1509055992,"netIncome":1366304670,"prevYearRevenue":8992868985,"prevYearOperatingIncome":1602959107,"prevYearNetIncome":1567436105,"source":"11014","updatedAt":"2026-08-26T22:25:05.470Z"},{"stockCode":"092130","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":10546322833,"operatingIncome":1456904115,"netIncome":1309546166,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:05.473Z"},{"stockCode":"092130","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":8785423042,"operatingIncome":693404125,"netIncome":710776173,"prevYearRevenue":7747286785,"prevYearOperatingIncome":628845507,"prevYearNetIncome":566332786,"source":"11013","updatedAt":"2026-08-26T22:25:04.959Z"},{"stockCode":"092130","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":23016513277,"operatingIncome":12258218742,"netIncome":9733842524,"prevYearRevenue":22006367405,"prevYearOperatingIncome":11986009463,"prevYearNetIncome":9636196823,"source":"11012","updatedAt":"2026-08-26T22:25:05.216Z"}]}