{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/070960","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":"070960","name":"모나용평","market":"KOSPI","sector":"일반 및 생활 숙박시설 운영업","lastPrice":1998,"marketCap":96170399334,"sharesOutstanding":48133333,"asOf":"2026-09-26T15:09:35.408Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.27,"psr":0.38,"evEbitda":3.57,"ev":407728519431,"fcff":-29226688720,"fcffYield":-0.0717,"roe":-0.0816,"revenueGrowth":{"y1":-0.0658,"y3":0.204,"y5":0.1444},"operatingIncomeGrowth":{"y1":-0.137,"y3":1.466,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.908Z"},"price":{"high52w":4075,"low52w":1905,"fromHigh":-0.5097,"returns":[{"label":"1개월","value":-0.0531},{"label":"3개월","value":-0.0897},{"label":"6개월","value":-0.3384},{"label":"1년","value":-0.4955},{"label":"3년","value":-0.3318},{"label":"5년","value":-0.6642}]},"dividends":[{"fiscalYear":2018,"dps":70,"yieldPct":1.15,"payoutPct":31.52},{"fiscalYear":2017,"dps":100,"yieldPct":1,"payoutPct":30.78}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":181388590837,"operatingIncome":24562783312,"netIncome":10185942358,"controllingNetIncome":10188704865,"ebitda":59612473553,"fcff":39013197016,"cfo":52504906327,"capex":17405768548,"totalAssets":812775928478,"totalLiabilities":398605369783,"totalEquity":414170558695,"cash":59660345545,"totalDebt":154179394385},{"fiscalYear":2019,"statement":"연결","revenue":129431260375,"operatingIncome":-4124128982,"netIncome":-13791548187,"controllingNetIncome":-13796701795,"ebitda":null,"fcff":17854569835,"cfo":23600745630,"capex":11504269106,"totalAssets":849935618519,"totalLiabilities":454153340780,"totalEquity":395782277739,"cash":49226691173,"totalDebt":180152186762},{"fiscalYear":2020,"statement":"연결","revenue":127417725262,"operatingIncome":-6952265836,"netIncome":-17562112952,"controllingNetIncome":-17555356132,"ebitda":8845988297,"fcff":35316207952,"cfo":50920804509,"capex":20028799735,"totalAssets":911905132370,"totalLiabilities":534133790212,"totalEquity":377771342158,"cash":72069275573,"totalDebt":185636105877},{"fiscalYear":2021,"statement":"연결","revenue":236330114660,"operatingIncome":30731092865,"netIncome":8673797828,"controllingNetIncome":8673406976,"ebitda":63578098569,"fcff":-26717144530,"cfo":-11543045467,"capex":20216029319,"totalAssets":841499592207,"totalLiabilities":455244977789,"totalEquity":386254614418,"cash":35585251992,"totalDebt":206215633711},{"fiscalYear":2022,"statement":"연결","revenue":143314957207,"operatingIncome":1552325492,"netIncome":-12121469923,"controllingNetIncome":-12120506243,"ebitda":31465237993,"fcff":18457801618,"cfo":25276373344,"capex":12192545330,"totalAssets":868285864187,"totalLiabilities":490578387042,"totalEquity":377707477145,"cash":35922040668,"totalDebt":206906044137},{"fiscalYear":2023,"statement":"연결","revenue":211647596115,"operatingIncome":21404935088,"netIncome":10002844176,"controllingNetIncome":9999618283,"ebitda":39272059929,"fcff":112654383047,"cfo":131138122315,"capex":26163669798,"totalAssets":1004928193150,"totalLiabilities":619154070211,"totalEquity":385774122939,"cash":25489373390,"totalDebt":72729257257},{"fiscalYear":2024,"statement":"연결","revenue":267782604820,"operatingIncome":26975231186,"netIncome":7947513800,"controllingNetIncome":7996994710,"ebitda":null,"fcff":-115840939799,"cfo":-103995446766,"capex":20174173760,"totalAssets":1017716442164,"totalLiabilities":624549090172,"totalEquity":393167351992,"cash":14387204863,"totalDebt":280088623311},{"fiscalYear":2025,"statement":"연결","revenue":250149769820,"operatingIncome":23280078165,"netIncome":-30637248941,"controllingNetIncome":-30550356188,"ebitda":114328838715,"fcff":-29226688720,"cfo":-20819619400,"capex":18903633904,"totalAssets":1027782181157,"totalLiabilities":665128592847,"totalEquity":362653588310,"cash":25845910268,"totalDebt":337404030365}],"quarterly":[{"stockCode":"070960","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":48084035797,"operatingIncome":4522773077,"netIncome":-179357451,"prevYearRevenue":76416858330,"prevYearOperatingIncome":10153254670,"prevYearNetIncome":6767455550,"source":"11014","updatedAt":"2026-08-26T22:27:13.674Z"},{"stockCode":"070960","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":42111668637,"operatingIncome":-486887970,"netIncome":-39961865681,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:27:13.680Z"},{"stockCode":"070960","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":47715598127,"operatingIncome":9371180994,"netIncome":5870349362,"prevYearRevenue":70662016551,"prevYearOperatingIncome":13320342227,"prevYearNetIncome":7876703213,"source":"11013","updatedAt":"2026-08-26T22:27:13.154Z"},{"stockCode":"070960","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":34022853450,"operatingIncome":-8194169138,"netIncome":-9197844248,"prevYearRevenue":89292048835,"prevYearOperatingIncome":5923850831,"prevYearNetIncome":1627270978,"source":"11012","updatedAt":"2026-08-26T22:27:13.401Z"}]}