{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/114090","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":"114090","name":"GKL","market":"KOSPI","sector":"유원지 및 기타 오락관련 서비스업","lastPrice":8880,"marketCap":549278349600,"sharesOutstanding":61855670,"asOf":"2026-09-26T15:09:35.453Z"},"valuation":{"fiscalYear":2025,"per":11.67,"perTtm":11.66,"ttmPeriod":"25Q3~26Q2","pbr":1.24,"psr":1.3,"evEbitda":4.57,"ev":387946320252,"fcff":97976072685,"fcffYield":0.2526,"roe":0.1101,"revenueGrowth":{"y1":0.067,"y3":0.1729,"y5":0.1805},"operatingIncomeGrowth":{"y1":0.3736,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.066Z"},"price":{"high52w":17030,"low52w":8880,"fromHigh":-0.4786,"returns":[{"label":"1개월","value":-0.0421},{"label":"3개월","value":-0.1429},{"label":"6개월","value":-0.2525},{"label":"1년","value":-0.4355},{"label":"3년","value":-0.4539},{"label":"5년","value":-0.4502}]},"dividends":[{"fiscalYear":2025,"dps":414,"yieldPct":3.2,"payoutPct":54.4},{"fiscalYear":2024,"dps":282,"yieldPct":2.4,"payoutPct":52.76},{"fiscalYear":2023,"dps":353,"yieldPct":2.6,"payoutPct":49.8},{"fiscalYear":2019,"dps":659,"yieldPct":3.4,"payoutPct":56.6},{"fiscalYear":2018,"dps":710,"yieldPct":2.8,"payoutPct":56.6},{"fiscalYear":2017,"dps":730,"yieldPct":2.5,"payoutPct":56.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":480339213881,"operatingIncome":105058462361,"netIncome":77740630299,"controllingNetIncome":77740630299,"ebitda":121324393423,"fcff":84412043454,"cfo":92846436980,"capex":8441393884,"totalAssets":765759332040,"totalLiabilities":203672777253,"totalEquity":562086554787,"cash":131219054227,"totalDebt":null},{"fiscalYear":2019,"statement":"연결","revenue":490752464360,"operatingIncome":96802634482,"netIncome":72396401927,"controllingNetIncome":72396401927,"ebitda":112173733034,"fcff":114677797361,"cfo":117589908519,"capex":5795539779,"totalAssets":909430532036,"totalLiabilities":324258159715,"totalEquity":585172372321,"cash":132159484448,"totalDebt":null},{"fiscalYear":2020,"statement":"연결","revenue":184462332044,"operatingIncome":-88810804534,"netIncome":-64326965650,"controllingNetIncome":-64326965650,"ebitda":-73290890837,"fcff":-143036723381,"cfo":-138976154809,"capex":6762473311,"totalAssets":708445969367,"totalLiabilities":222055672049,"totalEquity":486390297318,"cash":101886370642,"totalDebt":null},{"fiscalYear":2021,"statement":"연결","revenue":85086860671,"operatingIncome":-145828746668,"netIncome":-113272118808,"controllingNetIncome":-113272118808,"ebitda":-132258829986,"fcff":-127697747926,"cfo":-128217468871,"capex":1590263495,"totalAssets":531306108295,"totalLiabilities":147757777932,"totalEquity":383548330363,"cash":98473619150,"totalDebt":null},{"fiscalYear":2022,"statement":"연결","revenue":262110551065,"operatingIncome":-13917278200,"netIncome":-22744367290,"controllingNetIncome":-22744367290,"ebitda":-3362865109,"fcff":29396174158,"cfo":45767552750,"capex":18517708114,"totalAssets":609513166650,"totalLiabilities":227057758258,"totalEquity":382455408392,"cash":170982650226,"totalDebt":null},{"fiscalYear":2023,"statement":"연결","revenue":396693647873,"operatingIncome":51017881015,"netIncome":43848395239,"controllingNetIncome":43848395239,"ebitda":60209318541,"fcff":72091532903,"cfo":84863263725,"capex":15801073353,"totalAssets":639368283536,"totalLiabilities":227557871552,"totalEquity":411810411984,"cash":185666101766,"totalDebt":null},{"fiscalYear":2024,"statement":"연결","revenue":396390016167,"operatingIncome":38324545939,"netIncome":33060332413,"controllingNetIncome":33060332413,"ebitda":47504476355,"fcff":68557610586,"cfo":71742121189,"capex":5616262418,"totalAssets":616232394204,"totalLiabilities":202686629847,"totalEquity":413545764357,"cash":168499844003,"totalDebt":null},{"fiscalYear":2025,"statement":"연결","revenue":422947217924,"operatingIncome":52644453601,"netIncome":47072361742,"controllingNetIncome":47072361742,"ebitda":84862257954,"fcff":97976072685,"cfo":104661991247,"capex":8580591082,"totalAssets":651270456839,"totalLiabilities":209818436317,"totalEquity":441452020522,"cash":213092869283,"totalDebt":51760839935}],"quarterly":[{"stockCode":"114090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":109383297619,"operatingIncome":17314568210,"netIncome":14668934172,"prevYearRevenue":93768130352,"prevYearOperatingIncome":5795383128,"prevYearNetIncome":6043827768,"source":"11014","updatedAt":"2026-08-26T22:21:28.731Z"},{"stockCode":"114090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":102758861446,"operatingIncome":-800589352,"netIncome":-659916380,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:21:28.732Z"},{"stockCode":"114090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":110651328973,"operatingIncome":18148064113,"netIncome":15092429637,"prevYearRevenue":109863217961,"prevYearOperatingIncome":20169551629,"prevYearNetIncome":16105010145,"source":"11013","updatedAt":"2026-08-26T22:21:28.250Z"},{"stockCode":"114090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":120451186017,"operatingIncome":20834975563,"netIncome":18014742932,"prevYearRevenue":100941840898,"prevYearOperatingIncome":15960923114,"prevYearNetIncome":16958333805,"source":"11012","updatedAt":"2026-08-26T22:21:28.484Z"}]}