{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/008770","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":"008770","name":"호텔신라","market":"KOSPI","sector":"기타 상품 전문 소매업","lastPrice":40500,"marketCap":1589548900500,"sharesOutstanding":39248121,"asOf":"2026-09-26T15:09:35.294Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":1.44,"psr":0.39,"evEbitda":35.42,"ev":2534123758535,"fcff":79870018018,"fcffYield":0.0315,"roe":-0.1446,"revenueGrowth":{"y1":0.0306,"y3":-0.0615,"y5":0.05},"operatingIncomeGrowth":{"y1":null,"y3":-0.4434,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.293Z"},"price":{"high52w":69400,"low52w":40100,"fromHigh":-0.4164,"returns":[{"label":"1개월","value":-0.0403},{"label":"3개월","value":-0.1186},{"label":"6개월","value":-0.1465},{"label":"1년","value":-0.2387},{"label":"3년","value":-0.5218},{"label":"5년","value":-0.5429}]},"dividends":[{"fiscalYear":2023,"dps":200,"yieldPct":0.31,"payoutPct":8.85},{"fiscalYear":2022,"dps":200,"yieldPct":0.25,"payoutPct":-15.17},{"fiscalYear":2021,"dps":200,"yieldPct":0.32,"payoutPct":28.12},{"fiscalYear":2020,"dps":200,"yieldPct":0.25,"payoutPct":-2.69},{"fiscalYear":2019,"dps":350,"yieldPct":0.41,"payoutPct":7.84},{"fiscalYear":2018,"dps":350,"yieldPct":0.47,"payoutPct":12.04},{"fiscalYear":2017,"dps":350,"yieldPct":0.43,"payoutPct":52.54}],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":3251679551390,"operatingIncome":77150368054,"netIncome":18482064635,"controllingNetIncome":18482064635,"ebitda":151168093248,"fcff":9341287834,"cfo":null,"capex":110966658192,"totalAssets":2176705186828,"totalLiabilities":1432755895740,"totalEquity":743949291088,"cash":325824453124,"totalDebt":858196705638},{"fiscalYear":2016,"statement":"연결","revenue":3715311073945,"operatingIncome":78965728348,"netIncome":27830465718,"controllingNetIncome":27830465718,"ebitda":134415215503,"fcff":54889347393,"cfo":null,"capex":47939576771,"totalAssets":2040955002593,"totalLiabilities":1379414317857,"totalEquity":661540684736,"cash":346650586957,"totalDebt":751517924653},{"fiscalYear":2017,"statement":"연결","revenue":4011499999472,"operatingIncome":73086158077,"netIncome":25286262759,"controllingNetIncome":25285047320,"ebitda":144511976581,"fcff":155509398298,"cfo":207159424960,"capex":65011731871,"totalAssets":2249913438636,"totalLiabilities":1581775583641,"totalEquity":668137854995,"cash":474418582798,"totalDebt":870146029779},{"fiscalYear":2018,"statement":"연결","revenue":4713673210396,"operatingIncome":209105000768,"netIncome":110308150447,"controllingNetIncome":110321260525,"ebitda":283703191821,"fcff":91021877636,"cfo":153867114441,"capex":77826005861,"totalAssets":2303742128337,"totalLiabilities":1538678672070,"totalEquity":765063456267,"cash":281904024505,"totalDebt":658883443754},{"fiscalYear":2019,"statement":"연결","revenue":5717306417234,"operatingIncome":295859974844,"netIncome":169427576031,"controllingNetIncome":169729983422,"ebitda":376006614953,"fcff":351574839575,"cfo":403721480648,"capex":65827323935,"totalAssets":3527280624051,"totalLiabilities":2607739512729,"totalEquity":919541111322,"cash":508299588289,"totalDebt":768520478533},{"fiscalYear":2020,"statement":"연결","revenue":3188065338010,"operatingIncome":-185280168134,"netIncome":-283345631526,"controllingNetIncome":-283409575589,"ebitda":38641513124,"fcff":-83827221106,"cfo":-51667226763,"capex":48514780169,"totalAssets":2893842458745,"totalLiabilities":2269886507822,"totalEquity":623955950923,"cash":240173920205,"totalDebt":938039041695},{"fiscalYear":2021,"statement":"연결","revenue":3779129065561,"operatingIncome":118811528171,"netIncome":27059370238,"controllingNetIncome":27065014054,"ebitda":179562738202,"fcff":37356435989,"cfo":42341284484,"capex":22072212188,"totalAssets":2656449911686,"totalLiabilities":2079545237446,"totalEquity":576904674240,"cash":242874407594,"totalDebt":853389447282},{"fiscalYear":2022,"statement":"연결","revenue":4922008727369,"operatingIncome":78346330937,"netIncome":-50164252064,"controllingNetIncome":-50164249962,"ebitda":204697470599,"fcff":186133891712,"cfo":220460436820,"capex":53937991712,"totalAssets":2938544987435,"totalLiabilities":2398761037870,"totalEquity":539783949565,"cash":534097781762,"totalDebt":1098738194321},{"fiscalYear":2023,"statement":"연결","revenue":3568466181329,"operatingIncome":91230447816,"netIncome":85978496138,"controllingNetIncome":85978604058,"ebitda":147164519800,"fcff":217740537469,"cfo":242525445849,"capex":54746578417,"totalAssets":3006538770202,"totalLiabilities":2398045990017,"totalEquity":608492780185,"cash":411692316605,"totalDebt":1088753518461},{"fiscalYear":2024,"statement":"연결","revenue":3947552203343,"operatingIncome":-5184329302,"netIncome":-61501483516,"controllingNetIncome":-61504525835,"ebitda":48743569956,"fcff":28427705867,"cfo":68743231242,"capex":73955803519,"totalAssets":3813885971903,"totalLiabilities":2529540898565,"totalEquity":1284345073338,"cash":370379064991,"totalDebt":1184560952557},{"fiscalYear":2025,"statement":"연결","revenue":4068306491409,"operatingIncome":13512516028,"netIncome":-172848550007,"controllingNetIncome":-172848462361,"ebitda":71537672933,"fcff":79870018018,"cfo":103620502742,"capex":53563220274,"totalAssets":3541423621707,"totalLiabilities":2435201838277,"totalEquity":1106221783430,"cash":338290693972,"totalDebt":1282865552007}],"quarterly":[{"stockCode":"008770","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":1025691115117,"operatingIncome":11440279602,"netIncome":-149159041186,"prevYearRevenue":1016230122186,"prevYearOperatingIncome":-16986449810,"prevYearNetIncome":-23335872591,"source":"11014","updatedAt":"2026-08-26T22:20:10.586Z"},{"stockCode":"008770","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":1045379077886,"operatingIncome":-4117738639,"netIncome":-16626698988,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:10.587Z"},{"stockCode":"008770","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":1053491831261,"operatingIncome":20415282258,"netIncome":5997988546,"prevYearRevenue":971789251566,"prevYearOperatingIncome":-2470361690,"prevYearNetIncome":-6180000177,"source":"11013","updatedAt":"2026-08-26T22:20:10.064Z"},{"stockCode":"008770","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":971829934657,"operatingIncome":61141705055,"netIncome":21449047787,"prevYearRevenue":1025447046840,"prevYearOperatingIncome":8660336755,"prevYearNetIncome":-882809656,"source":"11012","updatedAt":"2026-08-26T22:20:10.317Z"}]}