{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/189300","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":"189300","name":"인텔리안테크","market":"KOSDAQ","sector":"통신 및 방송 장비 제조업","lastPrice":68100,"marketCap":731223545700,"sharesOutstanding":10737497,"asOf":"2026-09-26T15:09:35.482Z"},"valuation":{"fiscalYear":2025,"per":97.97,"perTtm":16.66,"ttmPeriod":"25Q3~26Q2","pbr":2.75,"psr":2.29,"evEbitda":22.03,"ev":844112642593,"fcff":-45988899020,"fcffYield":-0.0545,"roe":0.0281,"revenueGrowth":{"y1":0.24,"y3":0.101,"y5":0.2376},"operatingIncomeGrowth":{"y1":null,"y3":-0.0798,"y5":0.2977},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.389Z"},"price":{"high52w":172400,"low52w":39400,"fromHigh":-0.605,"returns":[{"label":"1개월","value":0.0365},{"label":"3개월","value":-0.0313},{"label":"6개월","value":-0.4725},{"label":"1년","value":0.4536},{"label":"3년","value":-0.1705},{"label":"5년","value":-0.1156}]},"dividends":[{"fiscalYear":2025,"dps":200,"yieldPct":0.3,"payoutPct":27.3},{"fiscalYear":2024,"dps":100,"yieldPct":0.3,"payoutPct":-34.5},{"fiscalYear":2023,"dps":100,"yieldPct":0.1,"payoutPct":19},{"fiscalYear":2022,"dps":100,"yieldPct":0.1,"payoutPct":5.58},{"fiscalYear":2021,"dps":100,"yieldPct":0.12,"payoutPct":14.9},{"fiscalYear":2020,"dps":100,"yieldPct":0.22,"payoutPct":126.6},{"fiscalYear":2019,"dps":100,"yieldPct":0.28,"payoutPct":10.23},{"fiscalYear":2018,"dps":100,"yieldPct":0.7,"payoutPct":9.11}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":109807238360,"operatingIncome":10303612633,"netIncome":9254308486,"controllingNetIncome":9254308486,"ebitda":15193471119,"fcff":1794207167,"cfo":13234742468,"capex":11941363691,"totalAssets":129430896093,"totalLiabilities":54950616992,"totalEquity":74480279101,"cash":16146482345,"totalDebt":28187447355},{"fiscalYear":2019,"statement":"연결","revenue":117971769760,"operatingIncome":7138728770,"netIncome":7167342555,"controllingNetIncome":7167342555,"ebitda":7725865653,"fcff":2243308020,"cfo":19113612968,"capex":17285278305,"totalAssets":137340954489,"totalLiabilities":58985117781,"totalEquity":78355836708,"cash":24796759201,"totalDebt":29514853546},{"fiscalYear":2020,"statement":"연결","revenue":110104515277,"operatingIncome":3248069243,"netIncome":576879355,"controllingNetIncome":576879355,"ebitda":14805016732,"fcff":-7740890755,"cfo":11694897084,"capex":20122974314,"totalAssets":152810967587,"totalLiabilities":76127366031,"totalEquity":76683601556,"cash":12914988919,"totalDebt":39457200000},{"fiscalYear":2021,"statement":"연결","revenue":137999647178,"operatingIncome":2230007517,"netIncome":5992080320,"controllingNetIncome":5992080320,"ebitda":10274475272,"fcff":-41625049885,"cfo":-9731417374,"capex":32576722092,"totalAssets":261474930913,"totalLiabilities":99476592869,"totalEquity":161998338044,"cash":22538502149,"totalDebt":48511527354},{"fiscalYear":2022,"statement":"연결","revenue":239465349593,"operatingIncome":15342554581,"netIncome":16029204390,"controllingNetIncome":16029204390,"ebitda":20065124814,"fcff":-68907208476,"cfo":-26082275337,"capex":44520880494,"totalAssets":370377135519,"totalLiabilities":191672834052,"totalEquity":178704301467,"cash":24414571347,"totalDebt":110836126480},{"fiscalYear":2023,"statement":"연결","revenue":305042847051,"operatingIncome":10725550527,"netIncome":5532426372,"controllingNetIncome":5532426372,"ebitda":21822894459,"fcff":3530193251,"cfo":29818281841,"capex":30324910887,"totalAssets":453689167828,"totalLiabilities":178656859354,"totalEquity":275032308474,"cash":55948737642,"totalDebt":59580998053},{"fiscalYear":2024,"statement":"연결","revenue":257769448883,"operatingIncome":-19443692778,"netIncome":-3011577414,"controllingNetIncome":-3011577414,"ebitda":-3271882345,"fcff":-21921764054,"cfo":3956964481,"capex":29924640608,"totalAssets":440693069678,"totalLiabilities":176050780239,"totalEquity":264642289439,"cash":21486672903,"totalDebt":12514144933},{"fiscalYear":2025,"statement":"연결","revenue":319628351040,"operatingIncome":11953671226,"netIncome":7463933868,"controllingNetIncome":7463933868,"ebitda":38308635979,"fcff":-45988899020,"cfo":-18239219642,"capex":31599794134,"totalAssets":496458172495,"totalLiabilities":230186154091,"totalEquity":266272018404,"cash":32845847951,"totalDebt":145734944844}],"quarterly":[{"stockCode":"189300","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":77226483698,"operatingIncome":2373046193,"netIncome":3358804767,"prevYearRevenue":62360862093,"prevYearOperatingIncome":-5735455232,"prevYearNetIncome":-12118468721,"source":"11014","updatedAt":"2026-08-26T22:21:07.745Z"},{"stockCode":"189300","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":124315424789,"operatingIncome":19856310876,"netIncome":22305038597,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:07.748Z"},{"stockCode":"189300","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":64723573305,"operatingIncome":593389685,"netIncome":13471917071,"prevYearRevenue":43350439171,"prevYearOperatingIncome":-12038860310,"prevYearNetIncome":-14132098082,"source":"11013","updatedAt":"2026-08-26T22:21:07.206Z"},{"stockCode":"189300","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":97246184449,"operatingIncome":7136001845,"netIncome":4745480377,"prevYearRevenue":74736003382,"prevYearOperatingIncome":1763174467,"prevYearNetIncome":-4067811414,"source":"11012","updatedAt":"2026-08-26T22:21:07.456Z"}]}