{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/099190","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":"099190","name":"아이센스","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":16100,"marketCap":476135169300,"sharesOutstanding":29573613,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.51,"psr":1.51,"evEbitda":25.21,"ev":604929722466,"fcff":-4581333909,"fcffYield":-0.0076,"roe":-0.0161,"revenueGrowth":{"y1":0.0835,"y3":0.06,"y5":0.0914},"operatingIncomeGrowth":{"y1":1.9675,"y3":-0.2643,"y5":-0.2368},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.557Z"},"price":{"high52w":27000,"low52w":14690,"fromHigh":-0.4037,"returns":[{"label":"1개월","value":-0.0878},{"label":"3개월","value":0.096},{"label":"6개월","value":-0.1905},{"label":"1년","value":-0.154},{"label":"3년","value":-0.4026},{"label":"5년","value":0.0521}]},"dividends":[{"fiscalYear":2025,"dps":100,"yieldPct":0.6,"payoutPct":null},{"fiscalYear":2024,"dps":100,"yieldPct":0.7,"payoutPct":null},{"fiscalYear":2023,"dps":100,"yieldPct":0.4,"payoutPct":80.8},{"fiscalYear":2022,"dps":350,"yieldPct":1.1,"payoutPct":29.8},{"fiscalYear":2021,"dps":300,"yieldPct":1,"payoutPct":16},{"fiscalYear":2020,"dps":250,"yieldPct":0.9,"payoutPct":12.7},{"fiscalYear":2019,"dps":200,"yieldPct":0.8,"payoutPct":11.6},{"fiscalYear":2018,"dps":150,"yieldPct":0.6,"payoutPct":9}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":172996578932,"operatingIncome":27401714000,"netIncome":22414154718,"controllingNetIncome":22619253769,"ebitda":33752326524,"fcff":9315992700,"cfo":19543478139,"capex":10537257700,"totalAssets":252048099574,"totalLiabilities":68781171361,"totalEquity":183266928213,"cash":27023851815,"totalDebt":38624988400},{"fiscalYear":2019,"statement":"연결","revenue":189844257361,"operatingIncome":30172842156,"netIncome":23263932301,"controllingNetIncome":23425871708,"ebitda":41860549636,"fcff":31633779463,"cfo":37950911704,"capex":7619919037,"totalAssets":270042337845,"totalLiabilities":68951050168,"totalEquity":201091287677,"cash":34473095533,"totalDebt":34955914616},{"fiscalYear":2020,"statement":"연결","revenue":203707640796,"operatingIncome":30455987440,"netIncome":27295506466,"controllingNetIncome":26838557961,"ebitda":38164601394,"fcff":27467136559,"cfo":34614942255,"capex":8003753016,"totalAssets":307030228683,"totalLiabilities":83903971088,"totalEquity":223126257595,"cash":30539367994,"totalDebt":48371692773},{"fiscalYear":2021,"statement":"연결","revenue":232934791026,"operatingIncome":34826754603,"netIncome":25150572055,"controllingNetIncome":25451013451,"ebitda":null,"fcff":-30308657592,"cfo":17223810739,"capex":48193489058,"totalAssets":429179672500,"totalLiabilities":144439371550,"totalEquity":284740300950,"cash":47191911254,"totalDebt":99869949062},{"fiscalYear":2022,"statement":"연결","revenue":264837131105,"operatingIncome":19807041920,"netIncome":15907551228,"controllingNetIncome":16138019310,"ebitda":25681170872,"fcff":-15632694389,"cfo":6653468563,"capex":23267872738,"totalAssets":449570179624,"totalLiabilities":144814029282,"totalEquity":304756150342,"cash":61597232711,"totalDebt":98475737632},{"fiscalYear":2023,"statement":"연결","revenue":265120260375,"operatingIncome":10929438236,"netIncome":3404496867,"controllingNetIncome":3709063090,"ebitda":null,"fcff":-27921090626,"cfo":13045086886,"capex":42648339683,"totalAssets":498816262149,"totalLiabilities":195321340414,"totalEquity":303494921735,"cash":45334387422,"totalDebt":140884293684},{"fiscalYear":2024,"statement":"연결","revenue":291137903797,"operatingIncome":2657678239,"netIncome":-1952791476,"controllingNetIncome":-1794053580,"ebitda":null,"fcff":10392262005,"cfo":22958070895,"capex":15579626949,"totalAssets":590868134115,"totalLiabilities":247886717849,"totalEquity":342981416266,"cash":67637960334,"totalDebt":173768943445},{"fiscalYear":2025,"statement":"연결","revenue":315444741611,"operatingIncome":7886581393,"netIncome":-6690635026,"controllingNetIncome":-5148914773,"ebitda":23992280871,"fcff":-4581333909,"cfo":20119708503,"capex":28457963247,"totalAssets":577662983387,"totalLiabilities":239341941926,"totalEquity":338321041461,"cash":45003657684,"totalDebt":173798210850}],"quarterly":[{"stockCode":"099190","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":78726989761,"operatingIncome":915954314,"netIncome":-816501058,"prevYearRevenue":71519402052,"prevYearOperatingIncome":3822566496,"prevYearNetIncome":679607541,"source":"11014","updatedAt":"2026-08-26T22:21:42.856Z"},{"stockCode":"099190","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":83659178129,"operatingIncome":2054985692,"netIncome":-8867988452,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:42.859Z"},{"stockCode":"099190","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":75129546642,"operatingIncome":937319630,"netIncome":1600790505,"prevYearRevenue":76269150537,"prevYearOperatingIncome":3235089247,"prevYearNetIncome":2209834207,"source":"11013","updatedAt":"2026-08-26T22:21:42.340Z"},{"stockCode":"099190","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":88674090937,"operatingIncome":6607677156,"netIncome":3969941329,"prevYearRevenue":76789423184,"prevYearOperatingIncome":1680552140,"prevYearNetIncome":784020277,"source":"11012","updatedAt":"2026-08-26T22:21:42.593Z"}]}