{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/080160","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":"080160","name":"모두투어","market":"KOSDAQ","sector":"여행사 및 기타 여행보조 서비스업","lastPrice":8380,"marketCap":158382000000,"sharesOutstanding":18900000,"asOf":"2026-09-26T15:09:35.418Z"},"valuation":{"fiscalYear":2025,"per":17.98,"perTtm":29.65,"ttmPeriod":"25Q3~26Q2","pbr":1.71,"psr":0.75,"evEbitda":12.4,"ev":132479423854,"fcff":null,"fcffYield":null,"roe":0.1076,"revenueGrowth":{"y1":-0.1636,"y3":0.6393,"y5":0.3089},"operatingIncomeGrowth":{"y1":0.5989,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.806Z"},"price":{"high52w":16690,"low52w":8090,"fromHigh":-0.4979,"returns":[{"label":"1개월","value":-0.073},{"label":"3개월","value":0.0358},{"label":"6개월","value":-0.2525},{"label":"1년","value":-0.3231},{"label":"3년","value":-0.4805},{"label":"5년","value":-0.7049}]},"dividends":[{"fiscalYear":2025,"dps":350,"yieldPct":3.4,"payoutPct":44},{"fiscalYear":2024,"dps":250,"yieldPct":2.4,"payoutPct":39.9},{"fiscalYear":2023,"dps":250,"yieldPct":1.6,"payoutPct":42.9},{"fiscalYear":2019,"dps":120,"yieldPct":0.7,"payoutPct":64.52},{"fiscalYear":2018,"dps":350,"yieldPct":1.5,"payoutPct":49.97},{"fiscalYear":2017,"dps":450,"yieldPct":1.4,"payoutPct":32.91}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":364973001111,"operatingIncome":16610715303,"netIncome":12178268867,"controllingNetIncome":12552416299,"ebitda":20535442540,"fcff":34202014544,"cfo":34352231231,"capex":1024823076,"totalAssets":334585105230,"totalLiabilities":175270314216,"totalEquity":159314791014,"cash":57177852454,"totalDebt":47095027009},{"fiscalYear":2019,"statement":"연결","revenue":297168691342,"operatingIncome":3198026414,"netIncome":4146569971,"controllingNetIncome":3288973564,"ebitda":6508699295,"fcff":19808491754,"cfo":26133969530,"capex":8768807651,"totalAssets":420625002941,"totalLiabilities":268100963054,"totalEquity":152524039887,"cash":57026663528,"totalDebt":77475658683},{"fiscalYear":2020,"statement":"연결","revenue":54771072739,"operatingIncome":-21199919476,"netIncome":-64710821162,"controllingNetIncome":-64525920999,"ebitda":-17073316561,"fcff":null,"cfo":-74014314546,"capex":null,"totalAssets":256641005576,"totalLiabilities":175940681754,"totalEquity":80700323822,"cash":13162239247,"totalDebt":83232428247},{"fiscalYear":2021,"statement":"연결","revenue":13760351572,"operatingIncome":-23338381218,"netIncome":18492670499,"controllingNetIncome":19097955233,"ebitda":-19803334082,"fcff":null,"cfo":-26427091266,"capex":null,"totalAssets":258214454620,"totalLiabilities":156517321654,"totalEquity":101697132966,"cash":11114502217,"totalDebt":80499007335},{"fiscalYear":2022,"statement":"연결","revenue":47764852619,"operatingIncome":-16345199676,"netIncome":-12040997510,"controllingNetIncome":-18492764685,"ebitda":-12149702312,"fcff":null,"cfo":61230414758,"capex":null,"totalAssets":270405119309,"totalLiabilities":181424287647,"totalEquity":88980831662,"cash":28373978946,"totalDebt":99648662429},{"fiscalYear":2023,"statement":"연결","revenue":178584867440,"operatingIncome":11557464055,"netIncome":13187601474,"controllingNetIncome":7488977908,"ebitda":15987313760,"fcff":null,"cfo":47759422964,"capex":null,"totalAssets":299161465253,"totalLiabilities":199635181643,"totalEquity":99526283610,"cash":34712373351,"totalDebt":3474186796},{"fiscalYear":2024,"statement":"연결","revenue":251551822425,"operatingIncome":4652320857,"netIncome":10841323136,"controllingNetIncome":11961940774,"ebitda":8023004736,"fcff":null,"cfo":18727141136,"capex":null,"totalAssets":234932703881,"totalLiabilities":163782569561,"totalEquity":71150134320,"cash":39337321371,"totalDebt":6572582747},{"fiscalYear":2025,"statement":"연결","revenue":210407391445,"operatingIncome":7438478888,"netIncome":14479086684,"controllingNetIncome":8810568031,"ebitda":10684428480,"fcff":null,"cfo":30943117802,"capex":null,"totalAssets":231495650416,"totalLiabilities":139001125561,"totalEquity":92494524855,"cash":32789482098,"totalDebt":6886905952}],"quarterly":[{"stockCode":"080160","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":37592733214,"operatingIncome":-3453283457,"netIncome":-1463274576,"prevYearRevenue":64975366727,"prevYearOperatingIncome":1674582232,"prevYearNetIncome":1399157517,"source":"11014","updatedAt":"2026-08-26T22:25:01.298Z"},{"stockCode":"080160","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":67832499394,"operatingIncome":247824436,"netIncome":2455467622,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:25:01.301Z"},{"stockCode":"080160","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":61339555493,"operatingIncome":2832497491,"netIncome":4565598012,"prevYearRevenue":65285950866,"prevYearOperatingIncome":7954938719,"prevYearNetIncome":6771036780,"source":"11013","updatedAt":"2026-08-26T22:25:00.759Z"},{"stockCode":"080160","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":42245111225,"operatingIncome":-856131382,"netIncome":-215737109,"prevYearRevenue":39696207971,"prevYearOperatingIncome":2688999190,"prevYearNetIncome":6715856858,"source":"11012","updatedAt":"2026-08-26T22:25:01.055Z"}]}