{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/119610","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":"119610","name":"인터로조","market":"KOSDAQ","sector":"의료용 기기 제조업","lastPrice":14470,"marketCap":165156919090,"sharesOutstanding":11413747,"asOf":"2026-09-26T15:09:35.456Z"},"valuation":{"fiscalYear":2025,"per":12.77,"perTtm":9.28,"ttmPeriod":"25Q3~26Q2","pbr":1.05,"psr":1.39,"evEbitda":6.15,"ev":175676506276,"fcff":19559022971,"fcffYield":0.1113,"roe":0.0791,"revenueGrowth":{"y1":0.0224,"y3":0.0017,"y5":0.0607},"operatingIncomeGrowth":{"y1":2.3497,"y3":-0.0694,"y5":0.0517},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.639Z"},"price":{"high52w":22550,"low52w":12760,"fromHigh":-0.3583,"returns":[{"label":"1개월","value":0.044},{"label":"3개월","value":-0.0853},{"label":"6개월","value":-0.2583},{"label":"1년","value":-0.2001},{"label":"3년","value":-0.6025},{"label":"5년","value":-0.4832}]},"dividends":[{"fiscalYear":2025,"dps":650,"yieldPct":4.06,"payoutPct":64.4},{"fiscalYear":2024,"dps":300,"yieldPct":1.2,"payoutPct":null},{"fiscalYear":2023,"dps":600,"yieldPct":1.9,"payoutPct":54.4},{"fiscalYear":2022,"dps":600,"yieldPct":2.11,"payoutPct":30.9},{"fiscalYear":2021,"dps":450,"yieldPct":1.65,"payoutPct":29.5},{"fiscalYear":2020,"dps":300,"yieldPct":1.37,"payoutPct":29},{"fiscalYear":2019,"dps":300,"yieldPct":1.15,"payoutPct":18.9},{"fiscalYear":2018,"dps":300,"yieldPct":1.2,"payoutPct":22.5}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":79428150522,"operatingIncome":17125531483,"netIncome":14598097009,"controllingNetIncome":14598097009,"ebitda":null,"fcff":null,"cfo":9194565773,"capex":null,"totalAssets":146038791488,"totalLiabilities":24763987295,"totalEquity":121274804193,"cash":5843314947,"totalDebt":6000000000},{"fiscalYear":2019,"statement":"연결","revenue":92568560434,"operatingIncome":22618019370,"netIncome":17555492133,"controllingNetIncome":17555492133,"ebitda":27883315843,"fcff":7484685172,"cfo":23527892164,"capex":16043206992,"totalAssets":181124112082,"totalLiabilities":49666879101,"totalEquity":131457232981,"cash":6514182367,"totalDebt":5243608259},{"fiscalYear":2020,"statement":"연결","revenue":88202799529,"operatingIncome":15140875508,"netIncome":11543039254,"controllingNetIncome":11543039254,"ebitda":22258864227,"fcff":-9636510359,"cfo":17038262886,"capex":26674773245,"totalAssets":194160833468,"totalLiabilities":59232287217,"totalEquity":134928546251,"cash":9953825162,"totalDebt":17001785548},{"fiscalYear":2021,"statement":"연결","revenue":107534829800,"operatingIncome":22640919915,"netIncome":14720312288,"controllingNetIncome":14744431111,"ebitda":29570528628,"fcff":3042231026,"cfo":13833313357,"capex":10791082331,"totalAssets":230492161800,"totalLiabilities":57312125851,"totalEquity":173180035949,"cash":10620451044,"totalDebt":24319729946},{"fiscalYear":2022,"statement":"연결","revenue":117822392382,"operatingIncome":24173707659,"netIncome":18622225721,"controllingNetIncome":18643576690,"ebitda":33709695774,"fcff":-5260357466,"cfo":12047256091,"capex":17307613557,"totalAssets":259305196407,"totalLiabilities":79998826350,"totalEquity":179306370057,"cash":2062988794,"totalDebt":38067908883},{"fiscalYear":2023,"statement":"연결","revenue":121842779445,"operatingIncome":18315172070,"netIncome":13785558092,"controllingNetIncome":13797842455,"ebitda":26903981649,"fcff":1881590448,"cfo":8341801373,"capex":8270656131,"totalAssets":278763108083,"totalLiabilities":91005204245,"totalEquity":187757903838,"cash":5841041775,"totalDebt":10418458256},{"fiscalYear":2024,"statement":"연결","revenue":115840405503,"operatingIncome":5816345895,"netIncome":179553685,"controllingNetIncome":184334826,"ebitda":16367217044,"fcff":16473429885,"cfo":19782511128,"capex":3309081243,"totalAssets":234398237606,"totalLiabilities":64456275015,"totalEquity":169941962591,"cash":19277585999,"totalDebt":1150193206},{"fiscalYear":2025,"statement":"연결","revenue":118440022952,"operatingIncome":19482998615,"netIncome":12934148474,"controllingNetIncome":12937842297,"ebitda":28543017215,"fcff":19559022971,"cfo":25339040304,"capex":6925675211,"totalAssets":244892304198,"totalLiabilities":87863781485,"totalEquity":157028522713,"cash":15338145217,"totalDebt":25857732403}],"quarterly":[{"stockCode":"119610","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":32353816573,"operatingIncome":4718826676,"netIncome":3847510749,"prevYearRevenue":33096681919,"prevYearOperatingIncome":4282083624,"prevYearNetIncome":3786861914,"source":"11014","updatedAt":"2026-08-26T22:25:26.442Z"},{"stockCode":"119610","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":31623822003,"operatingIncome":6243733793,"netIncome":4203863698,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:26.445Z"},{"stockCode":"119610","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":30716020101,"operatingIncome":6226279777,"netIncome":4968000908,"prevYearRevenue":23126353528,"prevYearOperatingIncome":2177686863,"prevYearNetIncome":1409697718,"source":"11013","updatedAt":"2026-08-26T22:25:25.924Z"},{"stockCode":"119610","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":29448340190,"operatingIncome":5983531046,"netIncome":4777134775,"prevYearRevenue":31336030848,"prevYearOperatingIncome":6342751283,"prevYearNetIncome":3473076309,"source":"11012","updatedAt":"2026-08-26T22:25:26.201Z"}]}