{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/216050","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":"216050","name":"인크로스","market":"KOSDAQ","sector":"광고업","lastPrice":4915,"marketCap":59956227130,"sharesOutstanding":12198622,"asOf":"2026-09-26T15:09:35.494Z"},"valuation":{"fiscalYear":2025,"per":5,"perTtm":5.03,"ttmPeriod":"25Q3~26Q2","pbr":0.46,"psr":1.19,"evEbitda":0.74,"ev":9022248696,"fcff":25768736881,"fcffYield":2.8561,"roe":0.0959,"revenueGrowth":{"y1":0.0343,"y3":-0.0179,"y5":0.0506},"operatingIncomeGrowth":{"y1":0.1477,"y3":-0.163,"y5":-0.0496},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.394Z"},"price":{"high52w":7330,"low52w":4575,"fromHigh":-0.3295,"returns":[{"label":"1개월","value":-0.0548},{"label":"3개월","value":0.024},{"label":"6개월","value":-0.3028},{"label":"1년","value":-0.3258},{"label":"3년","value":-0.5631},{"label":"5년","value":-0.8378}]},"dividends":[{"fiscalYear":2025,"dps":298,"yieldPct":4.4,"payoutPct":30},{"fiscalYear":2024,"dps":242,"yieldPct":3.2,"payoutPct":30},{"fiscalYear":2023,"dps":321,"yieldPct":3,"payoutPct":30.7},{"fiscalYear":2022,"dps":389,"yieldPct":2.5,"payoutPct":30.4},{"fiscalYear":2021,"dps":722,"yieldPct":1.5,"payoutPct":24.7}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":35769759371,"operatingIncome":11087812593,"netIncome":8627690026,"controllingNetIncome":null,"ebitda":12167700002,"fcff":-1795959783,"cfo":-808244613,"capex":988448299,"totalAssets":121311102730,"totalLiabilities":58371761257,"totalEquity":62939341473,"cash":13027758149,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":34463400471,"operatingIncome":12209437288,"netIncome":9314082227,"controllingNetIncome":null,"ebitda":13181921381,"fcff":2251144211,"cfo":2441023967,"capex":189880000,"totalAssets":144263389698,"totalLiabilities":78518897511,"totalEquity":65744492187,"cash":8477826065,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":39440174261,"operatingIncome":14847198536,"netIncome":12307080004,"controllingNetIncome":null,"ebitda":15762831465,"fcff":23340158337,"cfo":24629441626,"capex":1289284309,"totalAssets":179307690932,"totalLiabilities":104777537774,"totalEquity":74530153158,"cash":26545136437,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":51801203742,"operatingIncome":21402590113,"netIncome":21114722342,"controllingNetIncome":null,"ebitda":21796734475,"fcff":9843838752,"cfo":10182699706,"capex":338860954,"totalAssets":230365261451,"totalLiabilities":137355877570,"totalEquity":93009383881,"cash":24476804785,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":53308042480,"operatingIncome":19632377505,"netIncome":15408647437,"controllingNetIncome":null,"ebitda":null,"fcff":11248623599,"cfo":11422946094,"capex":1252244666,"totalAssets":236897651680,"totalLiabilities":130941026561,"totalEquity":105956625119,"cash":24319335478,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":46817787159,"operatingIncome":12638559830,"netIncome":12636625725,"controllingNetIncome":null,"ebitda":13390481621,"fcff":23757288447,"cfo":24434181001,"capex":676892554,"totalAssets":213340681929,"totalLiabilities":98918270214,"totalEquity":114422411715,"cash":38601586659,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":48816848300,"operatingIncome":10029764213,"netIncome":9732538554,"controllingNetIncome":null,"ebitda":10749942962,"fcff":41805519670,"cfo":41963094937,"capex":252885000,"totalAssets":283724089626,"totalLiabilities":163700618383,"totalEquity":120023471243,"cash":84066343852,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":50489819501,"operatingIncome":11511543082,"netIncome":11986480201,"controllingNetIncome":null,"ebitda":12176888558,"fcff":25768736881,"cfo":26056950371,"capex":380905789,"totalAssets":294740116405,"totalLiabilities":164742175073,"totalEquity":129997941332,"cash":50933978434,"totalDebt":null}],"quarterly":[{"stockCode":"216050","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13011864186,"operatingIncome":3646707645,"netIncome":3682262171,"prevYearRevenue":13260016403,"prevYearOperatingIncome":5364075634,"prevYearNetIncome":5042814722,"source":"11014","updatedAt":"2026-08-26T22:29:49.888Z"},{"stockCode":"216050","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":16955019328,"operatingIncome":3616643915,"netIncome":3565794432,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:29:49.900Z"},{"stockCode":"216050","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":10455337666,"operatingIncome":1538207402,"netIncome":2035383291,"prevYearRevenue":10169820107,"prevYearOperatingIncome":2007678097,"prevYearNetIncome":2366356506,"source":"11013","updatedAt":"2026-08-26T22:29:49.363Z"},{"stockCode":"216050","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":11711757107,"operatingIncome":2825260404,"netIncome":2648041986,"prevYearRevenue":10353115880,"prevYearOperatingIncome":2240513425,"prevYearNetIncome":2372067092,"source":"11012","updatedAt":"2026-08-26T22:29:49.607Z"}]}