Multicampus Corporation

067280 · KQ · Academic & Educational Services / Professional & Business Education

27,550.00KRW+400.00 (+1.47%)

Price History

Full chart

Market Stats

Previous Close27,150.00

Open27,000.00

Day Range27,000.00 – 27,600.00

52-Week Range21,500.00 – 32,950.00

Volume8.05K

Market Cap155.58B

P/E (TTM)0.00

Forward P/E40.49

Dividend Yield6.62%

Beta0.42

50-Day Avg24,389.00

200-Day Avg26,947.75

About

Multicampus Corporation engages in the e-learning activities with a focus on the HRD industry primarily in South Korea. Its education services include HRD BPO, e-learning, offline learning, and specialized training services. The company also provides foreign languages education service; and OPIc, a language test to assess proficiency in various languages. In addition, it offers knowledge services comprising SERICEO, a subscription based knowledge service for CEOs and executives; SERIPro, which provides business-oriented content for middle management; and SERICEO, a customized site for team leaders, key personnel, and executives. The company was formerly known as Credu Corporation and changed its name to Multicampus Corporation in March 2016. Multicampus Corporation was founded in 2000 and is headquartered in Seoul, South Korea.

Company Details

SectorAcademic & Educational Services
IndustryProfessional & Business Education
CEOYeong-hwi Lim
Employees739
HeadquartersSangrok Building, Seoul, South Korea, Korea
Websitehttps://www.multicampus.com

Leadership

Yeong-hwi LimChief Exec. Officer · b. 1957

Financials

Income Statement

Currency: KRW	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31
Total Revenue	80.44B	108.64B	128.58B	135.58B	186.48B	201.23B	240.03B	288.00B	260.02B	308.28B	357.49B	358.60B	352.74B
Growth (%)	-	+35.05%	+18.36%	+5.44%	+37.55%	+7.91%	+19.28%	+19.99%	-9.72%	+18.56%	+15.96%	+0.31%	-1.63%
Cost of Revenue	54.61B	71.44B	79.51B	85.09B	118.40B	142.06B	170.56B	211.37B	195.48B	227.08B	258.03B	258.22B	251.57B
Gross Profit	24.98B	35.94B	46.36B	50.49B	68.08B	59.17B	69.46B	76.63B	64.54B	81.20B	99.46B	100.38B	101.17B
Gross Margin	31.05%	33.09%	36.06%	37.24%	36.51%	29.40%	28.94%	26.61%	24.82%	26.34%	27.82%	27.99%	28.68%
Operating Expense	20.32B	29.88B	34.63B	38.55B	50.25B	44.06B	48.31B	52.45B	51.39B	54.35B	58.42B	60.09B	62.24B
Operating Income	4.66B	6.06B	11.73B	11.94B	17.83B	15.11B	21.15B	24.18B	13.15B	26.85B	41.04B	40.29B	38.93B
Operating Margin	5.79%	5.58%	9.12%	8.81%	9.56%	7.51%	8.81%	8.40%	5.06%	8.71%	11.48%	11.23%	11.04%
EBITDA	-	-	-	-	-	-	-	-	-	48.06B	63.45B	62.48B	64.30B
EBITDA Margin	-	-	-	-	-	-	-	-	-	15.59%	17.75%	17.42%	18.23%
Net Income	9.03B	6.19B	10.42B	10.40B	12.81B	12.25B	17.35B	18.63B	9.96B	20.38B	30.26B	31.51B	31.07B
Net Income Margin	11.22%	5.70%	8.11%	7.67%	6.87%	6.09%	7.23%	6.47%	3.83%	6.61%	8.46%	8.79%	8.81%
R&D	10.04B	8.72B	8.85B	98.20M	8.05B	12.19B	-	-	-	-	-	-	-
R&D as % of Total Revenue	12.49%	8.03%	6.89%	0.07%	4.32%	6.06%	-	-	-	-	-	-	-
Interest Expense	0	0	0	0	0	0	0	0	739.54M	807.40M	1.28B	1.73B	1.51B
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.28%	0.26%	0.36%	0.48%	0.43%

Balance Sheet

Currency: KRW	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31
Total Assets	100.89B	131.87B	140.57B	90.88B	108.38B	116.93B	143.68B	204.06B	193.28B	256.98B	291.75B	311.79B	320.72B
Total Liabilities	10.61B	22.24B	22.30B	27.62B	32.31B	32.80B	48.52B	94.40B	75.49B	119.83B	122.66B	114.40B	104.46B
Total Equity	88.78B	108.06B	116.65B	63.26B	76.06B	84.14B	95.16B	109.66B	117.78B	137.16B	169.09B	193.62B	216.26B
Cash	8.32B	7.30B	8.37B	13.39B	14.52B	18.12B	10.25B	10.87B	22.62B	28.34B	34.27B	33.46B	22.78B
Total Debt	-	-	-	-	-	-	-	26.50B	18.16B	-	-	-	-

Cash Flow

Currency: KRW	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31
Operating Cash Flow	5.34B	8.55B	12.72B	6.70B	17.47B	25.93B	11.57B	24.36B	27.71B	46.13B	50.97B	59.37B	46.48B
Investing Cash Flow	7.22B	-8.41B	-10.56B	4.17B	-14.32B	-19.66B	-16.11B	-16.79B	-3.12B	-27.36B	-31.28B	-47.47B	-39.14B
Financing Cash Flow	-6.22B	-1.13B	-1.19B	-3.71B	-1.47B	-1.47B	-2.95B	-11.36B	-12.44B	-13.56B	-14.14B	-12.83B	-18.96B
Capital Expenditure	831.01M	775.87M	911.09M	877.17M	6.36B	1.26B	1.18B	9.25B	361.83M	1.04B	2.75B	2.59B	11.74B
Free Cash Flow	-	-	-	-	-	-	-	-	21.43B	41.68B	48.22B	56.78B	34.74B
Dividends Paid	844.26M	1.13B	1.19B	1.48B	1.47B	1.47B	2.95B	2.95B	3.53B	2.96B	3.56B	4.74B	9.48B
FCF to OCF	-	-	-	-	-	-	-	-	77.31%	90.35%	94.60%	95.63%	74.74%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	16.49%	7.11%	7.38%	8.35%	27.30%

Earnings

Report Date	Apr 25, 2007	Jul 30, 2007	Jan 16, 2008	Apr 25, 2008	Aug 1, 2008	Dec 4, 2008	Jun 3, 2009	Sep 2, 2009	Oct 19, 2009	Mar 3, 2010	May 17, 2010	Aug 16, 2010	Jun 1, 2011	Aug 31, 2011	Nov 30, 2011	Feb 29, 2012	May 15, 2012	Aug 14, 2012	Nov 28, 2012	Jan 31, 2013	May 30, 2013	Aug 29, 2013	Nov 28, 2013	Mar 7, 2014	Apr 21, 2014	Jul 18, 2014	Dec 3, 2014	Mar 4, 2015	Jun 3, 2015	Aug 16, 2015	Nov 15, 2015	Mar 2, 2016	Jun 1, 2016	Aug 31, 2016	Oct 26, 2016	Jan 25, 2017	May 31, 2017	Jul 24, 2017	Oct 25, 2017	Mar 15, 2018	Apr 25, 2018	Jul 26, 2018	Oct 24, 2018	Jan 23, 2019	Apr 24, 2019	Jul 23, 2019	Nov 15, 2019	Jan 29, 2020	Apr 20, 2020	Aug 13, 2020	Nov 11, 2020	May 17, 2021	Aug 17, 2021	Nov 15, 2021	May 16, 2022	Aug 16, 2022	Nov 14, 2022	Mar 7, 2023	May 15, 2023	Jul 27, 2023	Nov 14, 2023	May 16, 2024	Aug 14, 2024	Nov 12, 2024	May 15, 2025	Aug 12, 2025	Nov 12, 2025	Mar 9, 2026	May 13, 2026	Jun 30, 2026
EPS Estimate	317.00	406.00	758.51	518.35	809.00	659.00	226.36	-	410.50	-	522.00	439.00	-	-	-	-	190.00	272.00	-	305.88	182.42	259.88	407.36	-	-	-	-	336.75	-	263.48	435.20	329.96	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	280.00	582.40	512.00	44.00	360.00	245.00	13.00	513.77	514.00	266.36	56.00	235.00	65.46	287.81	357.37	209.54	104.00	265.00	338.00	306.39	87.00	373.00	340.00	265.00	260.44	434.90	581.22	207.07	285.74	225.67	381.90	398.91	269.85	636.90	467.28	801.49	326.08	709.72	514.24	529.04	457.64	952.96	856.09	679.48	621.00	946.68	590.47	1003.80	150.46	164.72	505.95	323.55	999.03	1127.35	988.67	1234.15	1476.00	1531.39	884.95	1457.20	1351.13	1622.81	1319.53	1379.32	1553.39	1170.35	1147.65	1381.30	230.12	1108.77
Surprise	-11.67%	43.45%	-32.50%	-91.51%	-55.50%	-62.82%	-94.26%	-	25.21%	-	-89.27%	-46.47%	-	-	-	-	-45.26%	-2.57%	-	0.17%	-52.31%	43.53%	-16.54%	-	-	-	-	-38.51%	-	-14.35%	-12.25%	20.90%	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	-	-	Pre-market	Pre-market	-	After-hours	Pre-market	-	After-hours	-	After-hours	After-hours	-	-	-	-	After-hours	After-hours	-	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market	-	After-hours	-	After-hours	After-hours	After-hours	-	-	After-hours	After-hours	-	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	-	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-

Key Statistics & Ratios

Market Cap155.58B

Enterprise Value6.20B

Trailing P/E0.00

Forward P/E40.49

Price / Sales0.46

Price / Book0.66

Revenue (TTM)350.57B

Gross Profit (TTM)81.20B

EBITDA56.86B

Profit Margin7.71%

Operating Margin10.34%

Return on Equity1476.58%

Return on Assets9.07%

Shares Outstanding5.93M

Shares Float1.32M

Beta0.42

Dividend Yield6.62%

Dividend Rate0.00

Payout Ratio34.90%

Dividends

20251×

1350.00Dec 29, 2025

20241×

2100.00Dec 27, 2024

20231×

1600.00Dec 27, 2023

20221×

800.00Dec 28, 2022

20211×

600.00Dec 29, 2021

20201×

500.00Dec 29, 2020

20191×

600.00Dec 27, 2019

20181×

500.00Dec 27, 2018

20171×

500.00Dec 27, 2017

20161×

250.00Dec 28, 2016

20151×

250.00Dec 29, 2015

20141×

250.00Dec 29, 2014

20131×

200.00Dec 27, 2013

20121×

200.00Dec 27, 2012

20111×

150.00Dec 28, 2011

20101×

150.00Dec 29, 2010

20091×

150.00Dec 29, 2009

20081×

150.00Dec 29, 2008

20071×

300.00Dec 27, 2007

20061×

200.00Dec 27, 2006