Loading…
Employees: 1,081
Size Lotte Tour Development (032350.KS) is a South Korea Consumer Discretionary company (Hotels/Resorts/Cruise lines) with a market value of $591M, the 304th largest of 495 South Korea companies the cockpit tracks. Shares closed at ₩10,060 on 6 Nov 2026.
Performance Over six months the shares fell 51.4%, against -3.9% for the median peer and -24.5% for the South Korea market (cap-weighted) — lowest of 19 in its peer set.
Growth Revenue grew 38.7% over the last twelve months (peer median +5.6%); the operating margin is 24.3% (peer median 14.8%).
Valuation It trades at 15.9× forward earnings against a peer median of 20.4× (4th cheapest of 11).
Price implies For today's price to make sense, revenue must grow about -6% a year for seven years (Req g). Recent delivered growth is +108%, so the hurdle is -114 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.1 points above its cost of capital (5.3% WACC).
Next results Next results expected around 18 Mar 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₩733B | ₩653B | ₩471B | ₩314B | ₩184B |
| Revenue growth | — | +39% | +50% | +71% | — |
| Gross profit | ₩487B | ₩425B | ₩264B | ₩117B | ₩4.73B |
| EBITDA | ₩266B | ₩232B | ₩124B | ₩26.1B | -₩35.8B |
| Net income | ₩52.7B | ₩27.8B | -₩117B | -₩202B | -₩225B |
| Free cash flow | ₩108B | ₩90.2B | ₩114B | -₩22.2B | -₩76.5B |
| Capital expenditure | ₩22.2B | ₩11.5B | ₩8.73B | ₩10.1B | ₩14.2B |
| Total debt | ₩1.33T | ₩1.29T | ₩1.30T | ₩1.33T | ₩1.29T |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 032350.KS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -10.8% | -3.5% | 4th lowest of 21 |
| 6-month return | -51.4% | -3.9% | lowest of 19 |
| Distance from 52-week high | -63.7% | -25.3% | lowest of 21 |
| Revenue growth (TTM) | +38.7% | +5.6% | 2nd highest of 21 |
| Operating margin | 24.3% | 14.8% | 6th highest of 21 |
| Forward P/E | 15.9× | 20.4× | 4th cheapest of 11 |
| Growth the price implies (Req g, 7 yrs) | -6.4% | 5.5% | 4th least demanding of 15 |
| Growth delivered (Del g) | +108.0% | +18.8% | highest of 15 |
| Hurdle (Req g minus delivered) | -114.4 pp | -13.2 pp | least demanding of 15 |
| ROIC minus cost of capital | +3.1 pp | -2.8 pp | 5th highest of 21 |
| EV / EBITDA | 7.5× | 12.0× | 5th cheapest of 17 |
| Net debt / EBITDA | 4.5× | -0.0× | 4th most indebted of 18 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Lotte Tour Development 032350.KS | South Korea | $591M | -51% | +39% | 24% | 15.9× | -6.4% | +108.0% |
| India Tourism Development ITDC.NS | India | $572M | +6% | -9% | 16% | n/a | 58.7% | +24.6% |
| Harbour Centre Development 0051.HK | Hong Kong | $557M | +38% | +1% | 20% | n/a | -3.9% | -16.5% |
| Huatian Hotel 000428.SZ | China | $552M | -6% | -6% | -35% | n/a | n/a | n/a |
| Stamford Land H07.SI | Singapore | $530M | -6% | 0% | 20% | n/a | -16.2% | +5.5% |
| Imperial Hotel 9708.T | Japan | $666M | -26% | +10% | 3% | 47.6× | n/a | n/a |
| Formosa International Hotels 2707.TW | Taiwan | $668M | +2% | +6% | 26% | 13.3× | -7.7% | +4.7% |
| Waterways Leisure Tourism CORDELIA.NS | India | $677M | n/a | -2% | 14% | n/a | n/a | n/a |
| Elevate Campuses ELEVATE.NS | India | $498M | n/a | +54% | 63% | n/a | n/a | n/a |
| Juniper Hotels JUNIPER.NS | India | $490M | -2% | +12% | 30% | 16.4× | 14.1% | +44.5% |
| Societe Fermiere du Casino Municipal de Cannes FCMC.PA | France | $489M | +8% | +11% | 26% | n/a | -6.7% | +24.0% |
| Shenzhen Quanxinhao 000007.SZ | China | $482M | -40% | -3% | 1% | n/a | 34.9% | +54.5% |
| Ambassador Hotel,Ltd 2704.TW | Taiwan | $479M | +3% | +3% | -2% | n/a | n/a | n/a |
| SSAW Hotels & Resorts 301073.SZ | China | $474M | -34% | +1% | 12% | 108.5× | 19.2% | +21.4% |
| Kelsian KLS.AX | Australia | $797M | +5% | +9% | 6% | 11.2× | 9.2% | +15.4% |
| Centurion OU8.SI | Singapore | $810M | -18% | +26% | 61% | 11.3× | -3.8% | +18.2% |
| PPHE Hotel PPH.L | United Kingdom | $864M | -2% | +5% | 19% | 21.0× | 7.7% | +35.6% |
| Hotel Grand Central H18.SI | Singapore | $403M | -5% | +7% | 12% | n/a | -4.6% | +9.4% |
| Samhi Hotels SAMHI.NS | India | $397M | +6% | +12% | 24% | 19.7× | n/a | n/a |
| Guangzhou Lingnan 000524.SZ | China | $885M | -19% | +6% | 2% | 62.9× | 11.7% | +19.4% |
| Jinling Hotel 601007.SS | China | $385M | -14% | -2% | 7% | 38.7× | 3.3% | +10.0% |