{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/357120","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":"357120","name":"코람코라이프인프라리츠","market":"KOSPI","sector":"부동산 임대 및 공급업","lastPrice":4235,"marketCap":412215224190,"sharesOutstanding":97335354,"asOf":"2026-09-26T15:09:35.548Z"},"valuation":{"fiscalYear":2025,"per":61.77,"perTtm":null,"ttmPeriod":null,"pbr":0.86,"psr":10.69,"evEbitda":38.1,"ev":1078044970786,"fcff":null,"fcffYield":null,"roe":0.0138,"revenueGrowth":{"y1":-0.205,"y3":0.039,"y5":0.0948},"operatingIncomeGrowth":{"y1":-0.3223,"y3":0.0082,"y5":0.0483},"isFinancial":false,"updatedAt":"2026-09-26T15:10:40.893Z"},"price":{"high52w":4920,"low52w":3795,"fromHigh":-0.1392,"returns":[{"label":"1개월","value":-0.0174},{"label":"3개월","value":0.0522},{"label":"6개월","value":-0.0713},{"label":"1년","value":-0.0287},{"label":"3년","value":-0.23},{"label":"5년","value":-0.3372}]},"dividends":[{"fiscalYear":2025,"dps":163,"yieldPct":3.63,"payoutPct":null},{"fiscalYear":2024,"dps":249,"yieldPct":5.58,"payoutPct":null},{"fiscalYear":2023,"dps":168,"yieldPct":3.48,"payoutPct":null},{"fiscalYear":2022,"dps":177,"yieldPct":2.66,"payoutPct":null},{"fiscalYear":2021,"dps":319,"yieldPct":4.66,"payoutPct":null},{"fiscalYear":2020,"dps":166,"yieldPct":2.79,"payoutPct":null}],"annual":[{"fiscalYear":2020,"statement":"별도","revenue":24513055226,"operatingIncome":19079676974,"netIncome":7162190378,"controllingNetIncome":null,"ebitda":21090039728,"fcff":-812820337166,"cfo":109632099427,"capex":927412731594,"totalAssets":1040811889496,"totalLiabilities":688129733245,"totalEquity":352682156251,"cash":23473793130,"totalDebt":586190328479},{"fiscalYear":2021,"statement":"별도","revenue":40987464527,"operatingIncome":30670201099,"netIncome":20249161358,"controllingNetIncome":null,"ebitda":32619241142,"fcff":-6936924485,"cfo":-13103056312,"capex":2215114,"totalAssets":987517755678,"totalLiabilities":626076691719,"totalEquity":361441063959,"cash":64604421664,"totalDebt":529308337575},{"fiscalYear":2022,"statement":"별도","revenue":34376966181,"operatingIncome":23570776691,"netIncome":11548987502,"controllingNetIncome":null,"ebitda":27587623869,"fcff":null,"cfo":24026548543,"capex":null,"totalAssets":1279584717882,"totalLiabilities":814491383155,"totalEquity":465093334727,"cash":11371243753,"totalDebt":710449461846},{"fiscalYear":2023,"statement":"별도","revenue":31480225980,"operatingIncome":18120543978,"netIncome":10740823332,"controllingNetIncome":null,"ebitda":22238748940,"fcff":null,"cfo":17102424128,"capex":null,"totalAssets":1260156967376,"totalLiabilities":803915401824,"totalEquity":456241565552,"cash":11922076549,"totalDebt":699596011415},{"fiscalYear":2024,"statement":"별도","revenue":48494556591,"operatingIncome":35648009165,"netIncome":23754780543,"controllingNetIncome":null,"ebitda":39766365507,"fcff":null,"cfo":8051288296,"capex":null,"totalAssets":1279218586238,"totalLiabilities":777593394467,"totalEquity":501625191771,"cash":33810828273,"totalDebt":683090408000},{"fiscalYear":2025,"statement":"별도","revenue":38554129732,"operatingIncome":24157963679,"netIncome":6673467256,"controllingNetIncome":null,"ebitda":28293072738,"fcff":null,"cfo":3415421809,"capex":null,"totalAssets":1288123321802,"totalLiabilities":807665888748,"totalEquity":480457433054,"cash":35090937289,"totalDebt":700920683885}],"quarterly":[{"stockCode":"357120","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":17385574857,"operatingIncome":12960473322,"netIncome":4416507577,"prevYearRevenue":16534575504,"prevYearOperatingIncome":11202825955,"prevYearNetIncome":2279578446,"source":"11012","updatedAt":"2026-08-26T22:22:08.301Z"}]}