{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/032350","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":"032350","name":"롯데관광개발","market":"KOSPI","sector":"여행사 및 기타 여행보조 서비스업","lastPrice":11470,"marketCap":914451003260,"sharesOutstanding":79725458,"asOf":"2026-09-26T15:09:35.344Z"},"valuation":{"fiscalYear":2025,"per":32.94,"perTtm":17.41,"ttmPeriod":"25Q3~26Q2","pbr":2.46,"psr":1.4,"evEbitda":8.43,"ev":1776214054390,"fcff":162610711157,"fcffYield":0.0915,"roe":0.0806,"revenueGrowth":{"y1":0.386,"y3":0.5266,"y5":1.0804},"operatingIncomeGrowth":{"y1":2.6745,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.590Z"},"price":{"high52w":26550,"low52w":10990,"fromHigh":-0.568,"returns":[{"label":"1개월","value":-0.1095},{"label":"3개월","value":-0.1905},{"label":"6개월","value":-0.4222},{"label":"1년","value":-0.3628},{"label":"3년","value":-0.1795},{"label":"5년","value":-0.4577}]},"dividends":[],"annual":[{"fiscalYear":2015,"statement":"연결","revenue":44668145766,"operatingIncome":1538305832,"netIncome":-49895848437,"controllingNetIncome":-49962366755,"ebitda":2314794954,"fcff":-2120636890,"cfo":-197546684,"capex":1935306922,"totalAssets":249000436541,"totalLiabilities":83771415705,"totalEquity":165229020836,"cash":6964054556,"totalDebt":1687000000},{"fiscalYear":2016,"statement":"연결","revenue":50376420169,"operatingIncome":3292694405,"netIncome":1519733682,"controllingNetIncome":1532195790,"ebitda":4207433201,"fcff":-5958774250,"cfo":3116360247,"capex":9086564916,"totalAssets":362245685934,"totalLiabilities":196103692384,"totalEquity":166141993550,"cash":12296273403,"totalDebt":12673000000},{"fiscalYear":2017,"statement":"연결","revenue":70291534811,"operatingIncome":5219754478,"netIncome":3379267569,"controllingNetIncome":3343289038,"ebitda":6054249563,"fcff":1549123169,"cfo":6490238947,"capex":5527292241,"totalAssets":401786611571,"totalLiabilities":229322244027,"totalEquity":172464367544,"cash":45469131696,"totalDebt":46962457487},{"fiscalYear":2018,"statement":"연결","revenue":76076008694,"operatingIncome":3004020462,"netIncome":-112874122304,"controllingNetIncome":-108467496069,"ebitda":4101533285,"fcff":-25477831730,"cfo":2053895288,"capex":27977186886,"totalAssets":506790646201,"totalLiabilities":225840850587,"totalEquity":280949795614,"cash":13144968636,"totalDebt":31873671159},{"fiscalYear":2019,"statement":"연결","revenue":88449397734,"operatingIncome":-16155230797,"netIncome":-14094195795,"controllingNetIncome":-13934854342,"ebitda":-11522758849,"fcff":-240174729782,"cfo":-24952495665,"capex":215556061325,"totalAssets":566146122619,"totalLiabilities":267765416652,"totalEquity":298380705967,"cash":16309876259,"totalDebt":70504616018},{"fiscalYear":2020,"statement":"연결","revenue":16769428645,"operatingIncome":-71384718491,"netIncome":-82068543116,"controllingNetIncome":-81925814742,"ebitda":-60579523638,"fcff":-660278549410,"cfo":-114489713027,"capex":556385808549,"totalAssets":1198450486219,"totalLiabilities":972349830072,"totalEquity":226100656147,"cash":58185475344,"totalDebt":808924532246},{"fiscalYear":2021,"statement":"연결","revenue":107071758778,"operatingIncome":-131250266093,"netIncome":-200695718343,"controllingNetIncome":-200584787509,"ebitda":-6048382243,"fcff":-117571344183,"cfo":-50901377865,"capex":96028308068,"totalAssets":1302424556614,"totalLiabilities":1249736890563,"totalEquity":52687666051,"cash":60686608940,"totalDebt":883158257179},{"fiscalYear":2022,"statement":"연결","revenue":183670906051,"operatingIncome":-118719752733,"netIncome":-224708158495,"controllingNetIncome":-224701193599,"ebitda":null,"fcff":-35268938926,"cfo":-62856715016,"capex":14237177520,"totalAssets":1802776594203,"totalLiabilities":1571088484599,"totalEquity":231688109604,"cash":28601354662,"totalDebt":916012400892},{"fiscalYear":2023,"statement":"연결","revenue":313548275382,"operatingIncome":-60605788472,"netIncome":-202330590203,"controllingNetIncome":-202220344186,"ebitda":4156312272,"fcff":44633563007,"cfo":-13077423824,"capex":10085212015,"totalAssets":1764111056273,"totalLiabilities":1698551480420,"totalEquity":65559575853,"cash":33639841994,"totalDebt":856315435165},{"fiscalYear":2024,"statement":"연결","revenue":471467953184,"operatingIncome":39006615340,"netIncome":-116572534153,"controllingNetIncome":-116574637396,"ebitda":null,"fcff":190911626577,"cfo":121689939443,"capex":8729325726,"totalAssets":2166617248668,"totalLiabilities":1853556860635,"totalEquity":313060388033,"cash":44328189032,"totalDebt":777114859663},{"fiscalYear":2025,"statement":"연결","revenue":653447659142,"operatingIncome":143328051761,"netIncome":27596636822,"controllingNetIncome":27764866268,"ebitda":210711436136,"fcff":162610711157,"cfo":100093644817,"capex":11459902700,"totalAssets":2167646813807,"totalLiabilities":1799422076806,"totalEquity":368224737001,"cash":62128238823,"totalDebt":923891289953}],"quarterly":[{"stockCode":"032350","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":186669838390,"operatingIncome":52957190931,"netIncome":6488788942,"prevYearRevenue":139149238475,"prevYearOperatingIncome":22163532200,"prevYearNetIncome":-29036733326,"source":"11014","updatedAt":"2026-08-26T22:20:33.429Z"},{"stockCode":"032350","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":187147941431,"operatingIncome":44231931692,"netIncome":38878169484,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:33.431Z"},{"stockCode":"032350","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":156181531200,"operatingIncome":28784836987,"netIncome":-7462065523,"prevYearRevenue":121947998745,"prevYearOperatingIncome":13024878207,"prevYearNetIncome":-23685170851,"source":"11013","updatedAt":"2026-08-26T22:20:32.834Z"},{"stockCode":"032350","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":203273425098,"operatingIncome":51929106406,"netIncome":14631454544,"prevYearRevenue":157681880576,"prevYearOperatingIncome":33114050931,"prevYearNetIncome":5914849247,"source":"11012","updatedAt":"2026-08-26T22:20:33.169Z"}]}