{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/286940","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":"286940","name":"롯데이노베이트","market":"KOSPI","sector":"컴퓨터 프로그래밍, 시스템 통합 및 관리업","lastPrice":17810,"marketCap":269454026270,"sharesOutstanding":15129367,"asOf":"2026-09-26T15:09:35.520Z"},"valuation":{"fiscalYear":2025,"per":27.11,"perTtm":24.99,"ttmPeriod":"25Q3~26Q2","pbr":0.63,"psr":0.23,"evEbitda":2.91,"ev":335981451895,"fcff":47483325455,"fcffYield":0.1413,"roe":0.0235,"revenueGrowth":{"y1":-0.0089,"y3":0.0374,"y5":0.0661},"operatingIncomeGrowth":{"y1":0.2204,"y3":-0.0286,"y5":-0.0412},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.273Z"},"price":{"high52w":24350,"low52w":16030,"fromHigh":-0.2686,"returns":[{"label":"1개월","value":-0.0373},{"label":"3개월","value":0.0729},{"label":"6개월","value":-0.1941},{"label":"1년","value":-0.1755},{"label":"3년","value":-0.2819},{"label":"5년","value":-0.5225}]},"dividends":[{"fiscalYear":2025,"dps":700,"yieldPct":3.1,"payoutPct":106.6},{"fiscalYear":2024,"dps":700,"yieldPct":3.6,"payoutPct":82.4},{"fiscalYear":2023,"dps":1000,"yieldPct":3.4,"payoutPct":36},{"fiscalYear":2022,"dps":700,"yieldPct":3,"payoutPct":37.29},{"fiscalYear":2021,"dps":700,"yieldPct":2,"payoutPct":30.56},{"fiscalYear":2020,"dps":700,"yieldPct":1.8,"payoutPct":35.45},{"fiscalYear":2019,"dps":700,"yieldPct":1.7,"payoutPct":19.98},{"fiscalYear":2018,"dps":650,"yieldPct":1.8,"payoutPct":35.28}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":811729800927,"operatingIncome":38977787464,"netIncome":23369598811,"controllingNetIncome":26316987608,"ebitda":68431665024,"fcff":65418895209,"cfo":107300289341,"capex":44019326776,"totalAssets":703889697648,"totalLiabilities":337394043820,"totalEquity":366495653828,"cash":163197651310,"totalDebt":58423409729},{"fiscalYear":2019,"statement":"연결","revenue":845658644418,"operatingIncome":41114420804,"netIncome":53000368886,"controllingNetIncome":54590070949,"ebitda":64099344127,"fcff":83319240192,"cfo":117432668159,"capex":35353138857,"totalAssets":696683399862,"totalLiabilities":306273349391,"totalEquity":390410050471,"cash":149660479426,"totalDebt":6069581546},{"fiscalYear":2020,"statement":"연결","revenue":849545893061,"operatingIncome":38750637313,"netIncome":29873111498,"controllingNetIncome":29873111476,"ebitda":52832738014,"fcff":-88084984264,"cfo":-14228048967,"capex":74017855070,"totalAssets":649501373963,"totalLiabilities":236151658802,"totalEquity":413349715161,"cash":37821956695,"totalDebt":4196969165},{"fiscalYear":2021,"statement":"연결","revenue":929998711140,"operatingIncome":39966380370,"netIncome":34658576364,"controllingNetIncome":34658576701,"ebitda":72109434796,"fcff":36677194045,"cfo":87298119184,"capex":51156432710,"totalAssets":750130637554,"totalLiabilities":316885705578,"totalEquity":433244931976,"cash":146738372605,"totalDebt":105694734890},{"fiscalYear":2022,"statement":"연결","revenue":1047704877833,"operatingIncome":34251438232,"netIncome":28385062388,"controllingNetIncome":30490436130,"ebitda":null,"fcff":-30227483612,"cfo":14449252134,"capex":46980875986,"totalAssets":871931521611,"totalLiabilities":417980301556,"totalEquity":453951220055,"cash":82994415529,"totalDebt":115354076277},{"fiscalYear":2023,"statement":"연결","revenue":1196722467905,"operatingIncome":56946199405,"netIncome":40721529179,"controllingNetIncome":41999905964,"ebitda":100225095193,"fcff":16660521440,"cfo":112902451407,"capex":99384365347,"totalAssets":944050170382,"totalLiabilities":492995443728,"totalEquity":451054726654,"cash":116966223559,"totalDebt":149939353978},{"fiscalYear":2024,"statement":"연결","revenue":1180372382864,"operatingIncome":25724113399,"netIncome":7230555074,"controllingNetIncome":12848120856,"ebitda":78742668037,"fcff":-31307797651,"cfo":51148108388,"capex":86639780253,"totalAssets":950573044038,"totalLiabilities":500757140716,"totalEquity":449815903322,"cash":105847826748,"totalDebt":63611136386},{"fiscalYear":2025,"statement":"연결","revenue":1169825277118,"operatingIncome":31393431992,"netIncome":4077498549,"controllingNetIncome":9939445862,"ebitda":115504927075,"fcff":47483325455,"cfo":92440438126,"capex":49713917776,"totalAssets":922026345115,"totalLiabilities":470228242718,"totalEquity":451798102397,"cash":111057856591,"totalDebt":177585282216}],"quarterly":[{"stockCode":"286940","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":277502656388,"operatingIncome":6621295966,"netIncome":4036831277,"prevYearRevenue":288048672561,"prevYearOperatingIncome":8296245690,"prevYearNetIncome":3769423850,"source":"11014","updatedAt":"2026-08-26T22:23:17.228Z"},{"stockCode":"286940","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":326753539674,"operatingIncome":9793433767,"netIncome":-6003352219,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:23:17.231Z"},{"stockCode":"286940","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":281178345561,"operatingIncome":9735799945,"netIncome":4077076888,"prevYearRevenue":284810819424,"prevYearOperatingIncome":6958384697,"prevYearNetIncome":3409673330,"source":"11013","updatedAt":"2026-08-26T22:23:16.691Z"},{"stockCode":"286940","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":274495717299,"operatingIncome":12378061359,"netIncome":8673338500,"prevYearRevenue":280758261633,"prevYearOperatingIncome":8020317562,"prevYearNetIncome":2634346161,"source":"11012","updatedAt":"2026-08-26T22:23:16.941Z"}]}