YOLFTbeta
Macromill Embrain Co. Ltd

Macromill Embrain Co. Ltd

169330 · KQ · Communication Services / Advertising Agencies

1,757.00KRW-8.00 (-0.45%)

Price History

Full chart

Market Stats

Previous Close1,765.00
Open1,765.00
Day Range1,702.00 – 1,766.00
52-Week Range1,175.00 – 2,072.83
Volume5.81K
Market Cap33.00B
P/E (TTM)0.00
Forward P/E0.00
Dividend Yield2.59%
Beta0.26
50-Day Avg1,381.80
200-Day Avg1,745.22

About

Macromill Embrain Co., Ltd. operates as an online research company in South Korea and internationally. The company offers optimal research methods for individual marketing situations; social/public research; consumer research information and professional research content materials; online due diligence services; do it yourself research services for customers to use professional research services; and research and consulting services that present systematic analysis and practical strategies. The company was founded in 1998 and is headquartered in Seoul, South Korea.

Company Details

  • SectorCommunication Services
  • IndustryAdvertising Agencies
  • CEOMr. In-Su Choi
  • Employees248
  • HeadquartersTower 837 Building, Seoul, South Korea, Korea
  • Websitehttps://www.embrain.com

Leadership

  • Mr. In-Su ChoiChairman and Chief Executive Officer · b. 1965

Financials

Income Statement

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-31
Total Revenue-30.04B35.09B39.07B41.12B43.76B51.27B54.94B53.71B56.16B
Growth (%)--+16.81%+11.37%+5.23%+6.42%+17.15%+7.17%-2.24%+4.56%
Cost of Revenue-25.15B27.71B31.92B32.13B32.78B38.41B43.97B45.10B47.53B
Gross Profit-4.88B7.37B7.15B8.99B10.98B12.86B10.97B8.61B8.64B
Gross Margin-16.26%21.01%18.31%21.86%25.08%25.07%19.97%16.03%15.38%
Operating Expense-3.74B3.74B4.66B4.38B4.73B5.46B6.26B6.98B9.89B
Operating Income-1.14B3.64B2.49B4.61B6.25B7.40B4.71B1.64B-1.26B
Operating Margin-3.81%10.37%6.38%11.21%14.28%14.43%8.58%3.04%-2.24%
EBITDA------9.48B6.94B4.10B2.06B
EBITDA Margin------18.49%12.63%7.63%3.67%
Net Income-722.27M2.84B1.95B3.85B4.89B5.98B3.76B1.41B-842.02M
Net Income Margin-2.40%8.09%5.00%9.37%11.17%11.65%6.84%2.62%-1.50%
Interest Expense0000137.75M110.80M87.52M57.88M38.48M259.27M
Interest Expense % of Total Revenue-0.00%0.00%0.00%0.33%0.25%0.17%0.11%0.07%0.46%

Balance Sheet

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-31
Total Assets-16.29B16.78B17.35B34.22B37.55B45.64B42.17B49.33B46.54B
Total Liabilities-7.72B6.54B7.20B11.61B11.82B16.24B11.58B18.96B18.49B
Total Equity-8.57B10.23B10.15B22.61B25.73B29.40B30.59B28.21B26.11B
Cash-3.02B4.03B3.34B13.54B16.48B20.44B15.35B7.93B9.51B
Total Debt----2.80B1.93B----

Cash Flow

Currency: KRW2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-31
Operating Cash Flow-1.03B3.52B4.17B1.16B3.54B7.18B9.42B1.97B4.97B1.53B
Investing Cash Flow-867.50M-2.07B67.22M-514.04M-904.50M-1.38B-2.13B-3.42B-7.55B-
Financing Cash Flow--175.00M-3.23B-1.33B7.57B-2.85B-3.46B-3.68B-4.87B-
Capital Expenditure0867.96M951.76M719.51M335.71M208.30M247.79M1.46B932.93M1.72B
Free Cash Flow----2.72B6.43B7.60B510.06M4.03B-192.94M
Dividends Paid--1.50B1.47B1.05B1.97B2.51B3.05B2.19B1.42B
FCF to OCF----77.00%89.57%80.61%25.93%81.21%-12.64%
Dividend Paid to FCF----38.55%30.66%33.05%597.83%54.30%-736.28%

Earnings

Report DateSep 30, 2020Dec 31, 2020Mar 31, 2021Sep 18, 2021Nov 11, 2021Feb 9, 2022May 12, 2022Sep 20, 2022Nov 10, 2022Feb 14, 2023May 15, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Sep 19, 2024Sep 30, 2024Feb 14, 2025May 15, 2025Sep 17, 2025Sep 30, 2025Feb 12, 2026Mar 31, 2026Jun 30, 2026
EPS Estimate------------------------
EPS Actual21.95200.993.1986.8097.06224.2021.8135.8735.00191.56-38.2018.821.90127.79-36.34-16.59-10.5775.02-38.98-72.9913.14112.18-31.855.50
Surprise------------------------
Timing---Pre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hours----After-hours-Pre-marketPre-marketPre-market-Pre-market--

Key Statistics & Ratios

Market Cap33.00B
Enterprise Value18.78B
Trailing P/E0.00
Forward P/E0.00
Price / Sales0.56
Price / Book1.10
Revenue (TTM)58.89B
Gross Profit (TTM)13.90B
EBITDA5.55B
Profit Margin2.99%
Operating Margin5.81%
Return on Equity5.89%
Return on Assets3.65%
Shares Outstanding17.82M
Shares Float5.80M
Beta0.26
Dividend Yield2.59%
Dividend Rate45.00
Payout Ratio90.94%

Dividends

20261×
90.00Jun 29, 2026
20251×
80.00Jun 27, 2025
20241×
80.00Jun 27, 2024
20231×
120.00Jun 29, 2023
20221×
170.00Jun 29, 2022
20211×
140.00Jun 29, 2021

Stock Splits

  • Feb 24, 20222:1