{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/038390","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":"038390","name":"레드캡투어","market":"KOSDAQ","sector":"여행사 및 기타 여행보조 서비스업","lastPrice":9950,"marketCap":166372178900,"sharesOutstanding":16720822,"asOf":"2026-09-26T15:09:35.361Z"},"valuation":{"fiscalYear":2025,"per":6.91,"perTtm":6.49,"ttmPeriod":"25Q3~26Q2","pbr":0.83,"psr":0.46,"evEbitda":null,"ev":94513761593,"fcff":36275774021,"fcffYield":0.3838,"roe":0.1155,"revenueGrowth":{"y1":0.0186,"y3":0.1173,"y5":0.0976},"operatingIncomeGrowth":{"y1":0.0737,"y3":0.088,"y5":0.1841},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.038Z"},"price":{"high52w":13010,"low52w":9330,"fromHigh":-0.2352,"returns":[{"label":"1개월","value":-0.005},{"label":"3개월","value":0.0608},{"label":"6개월","value":-0.0488},{"label":"1년","value":-0.1496},{"label":"3년","value":0.3216},{"label":"5년","value":-0.2485}]},"dividends":[{"fiscalYear":2025,"dps":800,"yieldPct":6.2,"payoutPct":56.5},{"fiscalYear":2024,"dps":2150,"yieldPct":24.1,"payoutPct":177.5},{"fiscalYear":2023,"dps":450,"yieldPct":5.7,"payoutPct":45.2},{"fiscalYear":2022,"dps":900,"yieldPct":4.7,"payoutPct":34.8},{"fiscalYear":2021,"dps":800,"yieldPct":3.8,"payoutPct":54.3},{"fiscalYear":2020,"dps":600,"yieldPct":3.2,"payoutPct":43.5},{"fiscalYear":2019,"dps":800,"yieldPct":5,"payoutPct":29.6},{"fiscalYear":2018,"dps":800,"yieldPct":5.3,"payoutPct":46.8}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":254944030459,"operatingIncome":25471279516,"netIncome":14077598602,"controllingNetIncome":null,"ebitda":76686858050,"fcff":71668698214,"cfo":68665388030,"capex":2207342732,"totalAssets":389327983595,"totalLiabilities":240500450732,"totalEquity":148827532863,"cash":11281592705,"totalDebt":181727888748},{"fiscalYear":2019,"statement":"연결","revenue":258761856578,"operatingIncome":34971515715,"netIncome":22234638613,"controllingNetIncome":null,"ebitda":null,"fcff":13437336174,"cfo":16603138503,"capex":7645720959,"totalAssets":416661454922,"totalLiabilities":252727837893,"totalEquity":163933617029,"cash":17847341288,"totalDebt":192374339762},{"fiscalYear":2020,"statement":"연결","revenue":229489417416,"operatingIncome":20097141566,"netIncome":11093918916,"controllingNetIncome":null,"ebitda":null,"fcff":-29230424069,"cfo":-26090785972,"capex":7320212198,"totalAssets":453689855847,"totalLiabilities":285083720835,"totalEquity":168606135012,"cash":12322501372,"totalDebt":238180123813},{"fiscalYear":2021,"statement":"연결","revenue":228932661347,"operatingIncome":20469193641,"netIncome":12091045735,"controllingNetIncome":null,"ebitda":null,"fcff":8034132884,"cfo":6103826714,"capex":1840208770,"totalAssets":489685302919,"totalLiabilities":311580596518,"totalEquity":178104706401,"cash":25074634363,"totalDebt":11825261326},{"fiscalYear":2022,"statement":"연결","revenue":262064785478,"operatingIncome":36321615765,"netIncome":21235274767,"controllingNetIncome":null,"ebitda":null,"fcff":-48405418766,"cfo":-52791919478,"capex":2434057077,"totalAssets":621855923430,"totalLiabilities":429129490715,"totalEquity":192726432715,"cash":28896775459,"totalDebt":10152286605},{"fiscalYear":2023,"statement":"연결","revenue":338183142415,"operatingIncome":38770681338,"netIncome":16636270975,"controllingNetIncome":16269636560,"ebitda":null,"fcff":-57837476770,"cfo":-71409351136,"capex":896267593,"totalAssets":742762504229,"totalLiabilities":538514978192,"totalEquity":204247526037,"cash":63159054942,"totalDebt":6205234336},{"fiscalYear":2024,"statement":"연결","revenue":358876963707,"operatingIncome":43565664081,"netIncome":20249615765,"controllingNetIncome":19763265627,"ebitda":97541014812,"fcff":89680966478,"cfo":76507087142,"capex":2598747590,"totalAssets":697234577881,"totalLiabilities":481558032420,"totalEquity":215676545461,"cash":72461164827,"totalDebt":5067415431},{"fiscalYear":2025,"statement":"연결","revenue":365552937696,"operatingIncome":46775282613,"netIncome":23682586713,"controllingNetIncome":24087734456,"ebitda":null,"fcff":36275774021,"cfo":24928846796,"capex":1466558321,"totalAssets":710291517359,"totalLiabilities":509024748298,"totalEquity":201266769061,"cash":74967539690,"totalDebt":3109122383}],"quarterly":[{"stockCode":"038390","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":88927052109,"operatingIncome":10292441068,"netIncome":4977979136,"prevYearRevenue":83140886275,"prevYearOperatingIncome":9956996461,"prevYearNetIncome":4156468755,"source":"11014","updatedAt":"2026-08-26T22:25:09.416Z"},{"stockCode":"038390","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":76599812473,"operatingIncome":5098007034,"netIncome":665367609,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:09.417Z"},{"stockCode":"038390","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":92351191387,"operatingIncome":17921463455,"netIncome":10865055816,"prevYearRevenue":105253280283,"prevYearOperatingIncome":17858522574,"prevYearNetIncome":10566371059,"source":"11013","updatedAt":"2026-08-26T22:25:08.886Z"},{"stockCode":"038390","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":98226670038,"operatingIncome":15737165327,"netIncome":9128823156,"prevYearRevenue":94772792831,"prevYearOperatingIncome":13526311937,"prevYearNetIncome":7472868909,"source":"11012","updatedAt":"2026-08-26T22:25:09.146Z"}]}