{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/100030","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":"100030","name":"인지소프트","market":"KOSDAQ","sector":"소프트웨어 개발 및 공급업","lastPrice":19770,"marketCap":64919025780,"sharesOutstanding":3283714,"asOf":"2026-09-26T15:09:35.442Z"},"valuation":{"fiscalYear":2025,"per":3.04,"perTtm":0.91,"ttmPeriod":"25Q3~26Q2","pbr":0.93,"psr":3.43,"evEbitda":null,"ev":67070254656,"fcff":6093276485,"fcffYield":0.0908,"roe":0.351,"revenueGrowth":{"y1":0.0017,"y3":-0.0705,"y5":-0.0127},"operatingIncomeGrowth":{"y1":1.204,"y3":-0.2163,"y5":-0.1225},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.629Z"},"price":{"high52w":23250,"low52w":15870,"fromHigh":-0.1497,"returns":[{"label":"1개월","value":-0.0426},{"label":"3개월","value":0.2457},{"label":"6개월","value":0.0941},{"label":"1년","value":0.0383},{"label":"3년","value":0.1246},{"label":"5년","value":0.0036}]},"dividends":[{"fiscalYear":2025,"dps":1126,"yieldPct":6.31,"payoutPct":14.02},{"fiscalYear":2023,"dps":728,"yieldPct":4.35,"payoutPct":37.37},{"fiscalYear":2022,"dps":360,"yieldPct":1.95,"payoutPct":53.48}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":15345179748,"operatingIncome":3439915603,"netIncome":4405463766,"controllingNetIncome":4190581312,"ebitda":3647190359,"fcff":2543938919,"cfo":3246431948,"capex":702536358,"totalAssets":36279508111,"totalLiabilities":2959456949,"totalEquity":33320051162,"cash":2003462012,"totalDebt":689320100},{"fiscalYear":2019,"statement":"연결","revenue":23558937238,"operatingIncome":4967886898,"netIncome":-1522744354,"controllingNetIncome":-1785725295,"ebitda":5374477167,"fcff":7745965770,"cfo":8067999313,"capex":322033543,"totalAssets":37969975258,"totalLiabilities":6039537338,"totalEquity":31930437920,"cash":4823046622,"totalDebt":638577520},{"fiscalYear":2020,"statement":"연결","revenue":20169959727,"operatingIncome":4498559679,"netIncome":5216268490,"controllingNetIncome":5035105255,"ebitda":null,"fcff":3305743336,"cfo":3342764109,"capex":213357553,"totalAssets":56013559922,"totalLiabilities":19002846407,"totalEquity":37010713515,"cash":2880111201,"totalDebt":4484861827},{"fiscalYear":2021,"statement":"연결","revenue":21100956999,"operatingIncome":4449598695,"netIncome":9574090953,"controllingNetIncome":9490234775,"ebitda":5579080125,"fcff":5726274280,"cfo":5687019257,"capex":161997629,"totalAssets":66829893796,"totalLiabilities":20238967628,"totalEquity":46590926168,"cash":12175543203,"totalDebt":3562978207},{"fiscalYear":2022,"statement":"연결","revenue":23560257909,"operatingIncome":4861579243,"netIncome":4308653500,"controllingNetIncome":3733540988,"ebitda":5744779304,"fcff":10217704067,"cfo":10297621462,"capex":141687824,"totalAssets":60984469425,"totalLiabilities":10911502567,"totalEquity":50072966858,"cash":6063810605,"totalDebt":2486335224},{"fiscalYear":2023,"statement":"연결","revenue":24205105067,"operatingIncome":3809480517,"netIncome":5351637807,"controllingNetIncome":5349382718,"ebitda":4809425282,"fcff":4260154954,"cfo":4335321221,"capex":94225333,"totalAssets":63464366060,"totalLiabilities":10171235459,"totalEquity":53293130601,"cash":2594739414,"totalDebt":1519657050},{"fiscalYear":2024,"statement":"연결","revenue":18889773419,"operatingIncome":1061876158,"netIncome":2621873580,"controllingNetIncome":2621873580,"ebitda":2206067565,"fcff":4405901795,"cfo":4446189071,"capex":48963418,"totalAssets":61886802851,"totalLiabilities":9536903643,"totalEquity":52349899208,"cash":5343837066,"totalDebt":300939444},{"fiscalYear":2025,"statement":"연결","revenue":18922277464,"operatingIncome":2340366939,"netIncome":21388023078,"controllingNetIncome":21388023078,"ebitda":null,"fcff":6093276485,"cfo":6116813704,"capex":23537240,"totalAssets":82998287414,"totalLiabilities":13464976471,"totalEquity":69533310943,"cash":785210629,"totalDebt":2936439505}],"quarterly":[{"stockCode":"100030","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":3661875309,"operatingIncome":187589414,"netIncome":4853734881,"prevYearRevenue":4716831866,"prevYearOperatingIncome":950329112,"prevYearNetIncome":1040704320,"source":"11014","updatedAt":"2026-08-26T22:29:36.251Z"},{"stockCode":"100030","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":5776796110,"operatingIncome":1150652319,"netIncome":8578398306,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:36.253Z"},{"stockCode":"100030","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":4608375594,"operatingIncome":857926343,"netIncome":10171710830,"prevYearRevenue":4263453547,"prevYearOperatingIncome":339569275,"prevYearNetIncome":1658059155,"source":"11013","updatedAt":"2026-08-26T22:29:35.730Z"},{"stockCode":"100030","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":4523907526,"operatingIncome":1215509643,"netIncome":47465717430,"prevYearRevenue":5220152498,"prevYearOperatingIncome":662555931,"prevYearNetIncome":6297830736,"source":"11012","updatedAt":"2026-08-26T22:29:35.975Z"}]}