{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/003490","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":"003490","name":"대한항공","market":"KOSPI","sector":"항공 여객 운송업","lastPrice":31400,"marketCap":11562127122600,"sharesOutstanding":368220609,"asOf":"2026-09-26T15:09:35.263Z"},"valuation":{"fiscalYear":2025,"per":14.83,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.06,"psr":0.46,"evEbitda":7.53,"ev":29904409404388,"fcff":429943121820,"fcffYield":0.0144,"roe":0.0728,"revenueGrowth":{"y1":0.4116,"y3":0.2141,"y5":0.271},"operatingIncomeGrowth":{"y1":-0.4723,"y3":-0.2673,"y5":0.5919},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.200Z"},"price":{"high52w":31400,"low52w":21000,"fromHigh":0,"returns":[{"label":"1개월","value":0.1135},{"label":"3개월","value":0.1194},{"label":"6개월","value":0.2411},{"label":"1년","value":0.3833},{"label":"3년","value":0.4437},{"label":"5년","value":-0.0832}]},"dividends":[{"fiscalYear":2025,"dps":750,"yieldPct":3.22,"payoutPct":35.5},{"fiscalYear":2024,"dps":750,"yieldPct":3.16,"payoutPct":21},{"fiscalYear":2023,"dps":750,"yieldPct":3.15,"payoutPct":26.1},{"fiscalYear":2022,"dps":750,"yieldPct":3.1,"payoutPct":16},{"fiscalYear":2018,"dps":250,"yieldPct":0.7,"payoutPct":-14.9},{"fiscalYear":2017,"dps":250,"yieldPct":0.7,"payoutPct":2.9}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":11544831301113,"operatingIncome":883088280640,"netIncome":-562967287220,"controllingNetIncome":-564977190189,"ebitda":2534013125903,"fcff":1286140399490,"cfo":2728023077614,"capex":1742756882738,"totalAssets":24180351112715,"totalLiabilities":21681315971433,"totalEquity":2499035141282,"cash":967481407720,"totalDebt":13739458182527},{"fiscalYear":2016,"statement":"연결","revenue":11731852588629,"operatingIncome":1120809170524,"netIncome":-556844430587,"controllingNetIncome":-564881980538,"ebitda":2872317945673,"fcff":3117433529739,"cfo":2806255596801,"capex":1094768090,"totalAssets":23956534893851,"totalLiabilities":22082184811883,"totalEquity":1874350081968,"cash":1089927366772,"totalDebt":12838463111530},{"fiscalYear":2017,"statement":"연결","revenue":12092211497503,"operatingIncome":939782249585,"netIncome":801897024815,"controllingNetIncome":791510245979,"ebitda":2632797395566,"fcff":3133313459276,"cfo":2806750798374,"capex":759091000,"totalAssets":24648674122368,"totalLiabilities":20897570964702,"totalEquity":3751103157666,"cash":761234833341,"totalDebt":12406380612434},{"fiscalYear":2018,"statement":"연결","revenue":13011645223989,"operatingIncome":623919297283,"netIncome":-198649078153,"controllingNetIncome":-206042585674,"ebitda":2365595890769,"fcff":3216646440795,"cfo":2792632458193,"capex":268481818,"totalAssets":25574772722452,"totalLiabilities":22679902097615,"totalEquity":2894870624837,"cash":1503951368387,"totalDebt":13369259305685},{"fiscalYear":2019,"statement":"연결","revenue":12683407264566,"operatingIncome":257473678564,"netIncome":-622761502186,"controllingNetIncome":-629084619069,"ebitda":2340104911117,"fcff":2819870817419,"cfo":2333681191938,"capex":1662648679,"totalAssets":27014118935120,"totalLiabilities":24233326242485,"totalEquity":2780792692635,"cash":816253031774,"totalDebt":14391754471696},{"fiscalYear":2020,"statement":"연결","revenue":7606224078611,"operatingIncome":108918118710,"netIncome":-230018634965,"controllingNetIncome":-211545445126,"ebitda":2078037520190,"fcff":1792305006195,"cfo":1376703698885,"capex":6234545338,"totalAssets":25190061074278,"totalLiabilities":21878336959960,"totalEquity":3311724114318,"cash":1314565984342,"totalDebt":12665254981432},{"fiscalYear":2021,"statement":"연결","revenue":9016824640301,"operatingIncome":1417968632826,"netIncome":578782033232,"controllingNetIncome":577683539995,"ebitda":3113333168763,"fcff":3791087292188,"cfo":3514195624777,"capex":5246922305,"totalAssets":26671903184202,"totalLiabilities":19806214028703,"totalEquity":6865689155499,"cash":1185375122156,"totalDebt":10170123284706},{"fiscalYear":2022,"statement":"연결","revenue":14096094819146,"operatingIncome":2830586753727,"netIncome":1729502852463,"controllingNetIncome":1728363138481,"ebitda":4480322837497,"fcff":5838646307979,"cfo":5572422138746,"capex":2294935247,"totalAssets":28997701022484,"totalLiabilities":19705240815659,"totalEquity":9292460206825,"cash":1056900546947,"totalDebt":9293870902943},{"fiscalYear":2023,"statement":"연결","revenue":16111796106147,"operatingIncome":1790089190805,"netIncome":1129105735756,"controllingNetIncome":1061165289465,"ebitda":3512985563000,"fcff":4472422577037,"cfo":4092464601394,"capex":8718113394,"totalAssets":30391776029656,"totalLiabilities":20576567788023,"totalEquity":9815208241633,"cash":622787378176,"totalDebt":10831749629371},{"fiscalYear":2024,"statement":"연결","revenue":17870718495804,"operatingIncome":2110200077994,"netIncome":1381858075058,"controllingNetIncome":1317261688939,"ebitda":3906230003427,"fcff":2062918031604,"cfo":4558915095322,"capex":2906343071091,"totalAssets":47012065940089,"totalLiabilities":36048874072912,"totalEquity":10963191867177,"cash":2215624563052,"totalDebt":17085412381581},{"fiscalYear":2025,"statement":"연결","revenue":25225542379502,"operatingIncome":1113589428051,"netIncome":647272880287,"controllingNetIncome":779673735522,"ebitda":3968753292498,"fcff":429943121820,"cfo":4075191178550,"capex":4296120034758,"totalAssets":50406072098945,"totalLiabilities":38946973671652,"totalEquity":11459098427293,"cash":1869988073408,"totalDebt":20212270355196}],"quarterly":[{"stockCode":"003490","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":6026889432501,"operatingIncome":157543951103,"netIncome":-278126408012,"prevYearRevenue":4675277388850,"prevYearOperatingIncome":665662440656,"prevYearNetIncome":316931709873,"source":"11014","updatedAt":"2026-08-26T22:19:03.767Z"},{"stockCode":"003490","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":6496085120365,"operatingIncome":154915456739,"netIncome":18263805898,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:19:03.772Z"},{"stockCode":"003490","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":6658062171688,"operatingIncome":517384321919,"netIncome":33677401714,"prevYearRevenue":6491861987200,"prevYearOperatingIncome":431046202741,"prevYearNetIncome":349859877409,"source":"11013","updatedAt":"2026-08-26T22:19:03.245Z"},{"stockCode":"003490","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":7230055624254,"operatingIncome":-207110889990,"netIncome":-600094131193,"prevYearRevenue":6210705839436,"prevYearOperatingIncome":370083817468,"prevYearNetIncome":557275604992,"source":"11012","updatedAt":"2026-08-26T22:19:03.507Z"}]}