Subscribe

Lotte Tour Development Co., Ltd. (032350.KS)

KRW14,540.00 -940.00 (-6.07%)
KR KSC Consumer Cyclical Travel Services
Address 149, Sejong-daero 3186
Seoul, KR
CEO Gi-Byeong Kim
IPO 2006-06-08
ISIN KR7032350001

Explore sections of this company profile

Description

Lotte Tour Development Co., Ltd., through its various subsidiary companies, is a prominent provider of travel and tourism solutions across South Korea. The enterprise's extensive range of services covers the conceptualization and execution of tourism projects, facilitating both domestic and international travel bookings, and functioning as a comprehensive ticket sales agency. Beyond these core offerings, Lotte Tour Development also manages casino operations, offers foreign currency exchange, provides expert advisory services, and maintains an internet press division. Furthermore, the company delivers specialized courses, including those focused on pre-establishment guidance. Founded in 1971, its primary operational base is located in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW14,540.00 -940.00 (-6.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
679.4K
Beta
0.88
Float Shares
47.23M
Free Float %
59.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.88% -8.13% -7.16% -25.73% -10.58% -18.50% +65.95% +59.48% -5.05% +133.11% +19.41%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
14,540.00
DCF (Unlevered) 182,967.28 +1,158.4%
DCF (Levered) 95,382.09 +556.0%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.64
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Travel Services: +10.1%
    +38.6% Q1'26: +28.1% (vs Q1'25)
  • EPS growth Travel Services: +21.6%
    +130.4% Q1'26: +70.0% (vs Q1'25)
  • FCF margin Travel Services: +2.8%
    +10.3% Q1'26: -4.1% (vs Q1'25)
  • EBIT margin Travel Services: +13.4%
    +21.9% Q1'26: +18.4% (vs Q1'25)
  • ROIC Travel Services: +11.0%
    +4.7% Q1'26: +7.3% (vs Q1'25)
  • Share dilution Travel Services: +0.3%
    +4.5% Q1'26: +4.6% (vs Q1'25)
  • Debt / EBITDA Travel Services: -0.11×
    5.58× Q1'26: 6.45× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.99) × ERP
WACC = 53% × Ke + 47% × Kd (11.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 182,056.46 Current price: 14,540.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
6 Rev. Ana.
6 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Revenue
16.77B
est: 16.70B (+0.4%)
107.07B
est: 107.10B (0.0%)
183.67B
est: 212.00B (-13.4%)
313.55B
est: 322.15B (-2.7%)
471.47B
est: 487.83B (-3.4%)
653.45B
est: 646.22B (+1.1%)
773.44B
743.73B – 793.02B
+19.7% YoY
848.21B
784.41B – 890.26B
+9.7% YoY
913.73B
878.62B – 936.85B
+7.7% YoY
EBITDA
-55.09B
est: -5.89B (-835.4%)
-75.27B
est: -37.77B (-99.3%)
-48.17B
est: -74.77B (+35.6%)
-12.63B
est: -113.62B (+88.9%)
114.09B
est: 395.42B (-71.1%)
231.82B
est: 523.80B (-55.7%)
626.92B
602.83B – 642.79B
+19.7% YoY
687.52B
635.81B – 721.60B
+9.7% YoY
740.62B
712.17B – 759.37B
+7.7% YoY
EBIT
-72.34B
est: -9.92B (-629.6%)
-144.43B
est: -63.59B (-127.1%)
-131.28B
est: -125.87B (-4.3%)
-99.35B
est: -191.27B (+48.1%)
29.09B
est: 394.07B (-92.6%)
143.33B
est: 522.01B (-72.5%)
624.78B
600.78B – 640.59B
+19.7% YoY
685.18B
633.64B – 719.14B
+9.7% YoY
738.10B
709.74B – 756.78B
+7.7% YoY
Net Income
-82.07B
est: -85.03B (+3.5%)
-200.70B
est: -214.68B (+6.5%)
-224.71B
est: -190.78B (-17.8%)
-202.22B
est: -184.36B (-9.7%)
-116.57B
est: -80.15B (-45.4%)
37.08B
est: 5.58B (+564.9%)
77.35B
73.49B – 79.90B
+1,287.1% YoY
124.62B
91.22B – 150.81B
+61.1% YoY
133.11B
126.46B – 137.49B
+6.8% YoY
SGA
16.73B
est: 11.62B (+44.0%)
91.44B
est: 74.50B (+22.7%)
133.53B
est: 147.46B (-9.5%)
160.70B
est: 224.08B (-28.3%)
182.47B
est: 242.02B (-24.6%)
est: 320.60B (-100.0%)
383.71B
368.97B – 393.43B
+19.7% YoY
420.81B
389.15B – 441.67B
+9.7% YoY
453.31B
435.89B – 464.78B
+7.7% YoY
EPS
-1,184.67
est: -1,117.00 (-6.1%)
-2,897.06
est: -2,820.00 (-2.7%)
-3,136.22
est: -2,506.00 (-25.1%)
-2,721.40
est: -2,421.75 (-12.4%)
-1,531.31
est: -1,007.67 (-52.0%)
466.17
est: 70.11 (+564.9%)
972.50
923.93 – 1,004.50
+1,287.1% YoY
1,566.83
1,146.82 – 1,896.06
+61.1% YoY
1,673.50
1,589.92 – 1,728.57
+6.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-08 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-07 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-06 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-04 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-04-30 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-04-29 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-04-28 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-04-27 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-24 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-23 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-22 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-21 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-20 C 2/5 1/5 3/5 4/5 1/5 1/5 1/5
2026-04-17 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5
2026-04-15 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5
2026-04-14 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5
2026-04-13 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5
2026-04-10 C+ 2/5 1/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.05T
OE per share TTM
13,412.63
Owner's Yield
68.78%
Maintenance CapEx ratio
837.43%
Maint CapEx / Avg PPE
529.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
146.40M
Shares Outstanding
79.60M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Gi-Byeong Kim Chairman & Co-CEO 1B male
Han-Jun Kim Co-CEO & Director 875M male
Hyun Baek Co-CEO & Director 875M male
Paul Chop General Manager 515M
Ho-Myeong Jeong Managing Director male
Jeong-Hui Shin Marketing Manager & Director male
Jinhee Kim Managing Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits