{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/214320","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":"214320","name":"이노션","market":"KOSPI","sector":"광고업","lastPrice":18060,"marketCap":722400000000,"sharesOutstanding":40000000,"asOf":"2026-09-26T15:09:35.492Z"},"valuation":{"fiscalYear":2025,"per":7.87,"perTtm":5,"ttmPeriod":"25Q3~26Q2","pbr":0.68,"psr":0.34,"evEbitda":0.74,"ev":146348701860,"fcff":270717482571,"fcffYield":1.8498,"roe":0.0888,"revenueGrowth":{"y1":0.012,"y3":0.0703,"y5":0.1194},"operatingIncomeGrowth":{"y1":0.0458,"y3":0.0595,"y5":0.0786},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.986Z"},"price":{"high52w":21750,"low52w":16760,"fromHigh":-0.1697,"returns":[{"label":"1개월","value":-0.0327},{"label":"3개월","value":0.0106},{"label":"6개월","value":-0.0066},{"label":"1년","value":-0.0099},{"label":"3년","value":-0.1712},{"label":"5년","value":-0.3798}]},"dividends":[{"fiscalYear":2025,"dps":1175,"yieldPct":5.8,"payoutPct":51.2},{"fiscalYear":2024,"dps":1175,"yieldPct":6.4,"payoutPct":46.9},{"fiscalYear":2023,"dps":1175,"yieldPct":5.4,"payoutPct":46.2},{"fiscalYear":2022,"dps":2150,"yieldPct":5,"payoutPct":60.9},{"fiscalYear":2021,"dps":1800,"yieldPct":3.3,"payoutPct":54.6},{"fiscalYear":2020,"dps":1800,"yieldPct":3,"payoutPct":56.7},{"fiscalYear":2019,"dps":1500,"yieldPct":2.1,"payoutPct":40.7},{"fiscalYear":2018,"dps":1500,"yieldPct":2.3,"payoutPct":39}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":1239176790460,"operatingIncome":118186486322,"netIncome":92381767545,"controllingNetIncome":76843829602,"ebitda":null,"fcff":-4512404423,"cfo":4535987168,"capex":9048542298,"totalAssets":1740942671675,"totalLiabilities":999096762812,"totalEquity":741845908863,"cash":356950144955,"totalDebt":10000000},{"fiscalYear":2019,"statement":"연결","revenue":1274274037164,"operatingIncome":121852465244,"netIncome":94564534285,"controllingNetIncome":73626090233,"ebitda":null,"fcff":126753816698,"cfo":136368361849,"capex":9809693208,"totalAssets":2075507093635,"totalLiabilities":1294511571978,"totalEquity":780995521657,"cash":389234185423,"totalDebt":10382352000},{"fiscalYear":2020,"statement":"연결","revenue":1221072413932,"operatingIncome":111506787321,"netIncome":84276965002,"controllingNetIncome":63475555623,"ebitda":137942487203,"fcff":100471521413,"cfo":105064524224,"capex":7858492740,"totalAssets":2043977184649,"totalLiabilities":1260002678312,"totalEquity":783974506337,"cash":406310612440,"totalDebt":8365600000},{"fiscalYear":2021,"statement":"연결","revenue":1502034400962,"operatingIncome":135732279008,"netIncome":87143789362,"controllingNetIncome":65889488204,"ebitda":142493793267,"fcff":144972610487,"cfo":155155221168,"capex":12292987306,"totalAssets":2201583495389,"totalLiabilities":1366820754118,"totalEquity":834762741271,"cash":480990588109,"totalDebt":2337780000},{"fiscalYear":2022,"statement":"연결","revenue":1750407624440,"operatingIncome":136891845495,"netIncome":89736619409,"controllingNetIncome":70606324970,"ebitda":140364648540,"fcff":135487589602,"cfo":149151464044,"capex":15631532574,"totalAssets":2290142554591,"totalLiabilities":1416175662135,"totalEquity":873966892456,"cash":553681029740,"totalDebt":3016820000},{"fiscalYear":2023,"statement":"연결","revenue":2092893299026,"operatingIncome":150018225572,"netIncome":116716827655,"controllingNetIncome":101762236926,"ebitda":178578192598,"fcff":54487940007,"cfo":83247701915,"capex":32769018452,"totalAssets":2560209103473,"totalLiabilities":1622740343199,"totalEquity":937468760274,"cash":529267186438,"totalDebt":4141310000},{"fiscalYear":2024,"statement":"연결","revenue":2120578469848,"operatingIncome":155663117200,"netIncome":116121811100,"controllingNetIncome":100252830933,"ebitda":164044736526,"fcff":-21103225584,"cfo":182230972340,"capex":210251353070,"totalAssets":2714582224859,"totalLiabilities":1682701928481,"totalEquity":1031880296378,"cash":482693949587,"totalDebt":103666210000},{"fiscalYear":2025,"statement":"연결","revenue":2146040997442,"operatingIncome":162799995269,"netIncome":108971717082,"controllingNetIncome":91762335304,"ebitda":198824796350,"fcff":270717482571,"cfo":281196807331,"capex":19557491939,"totalAssets":2781638255062,"totalLiabilities":1688304121472,"totalEquity":1093334133590,"cash":679474268140,"totalDebt":103422970000}],"quarterly":[{"stockCode":"214320","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":491527618685,"operatingIncome":51327081354,"netIncome":33527894392,"prevYearRevenue":512024223344,"prevYearOperatingIncome":45896006406,"prevYearNetIncome":32655485521,"source":"11014","updatedAt":"2026-08-26T22:21:01.427Z"},{"stockCode":"214320","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":632079081371,"operatingIncome":45215563299,"netIncome":34729666552,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:01.430Z"},{"stockCode":"214320","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":523792271486,"operatingIncome":39790935932,"netIncome":39613993419,"prevYearRevenue":503391145632,"prevYearOperatingIncome":29842242089,"prevYearNetIncome":16890220669,"source":"11013","updatedAt":"2026-08-26T22:21:00.914Z"},{"stockCode":"214320","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":499051454739,"operatingIncome":44586457502,"netIncome":36476935433,"prevYearRevenue":519043151754,"prevYearOperatingIncome":36415108527,"prevYearNetIncome":23823935469,"source":"11012","updatedAt":"2026-08-26T22:21:01.158Z"}]}