i-Scream Media CO., LTD.

i-Scream Media CO., LTD.

461300 · KQ · Consumer Defensive / Education & Training Services

16,740.00KRW+40.00 (+0.24%)

Price History

Full chart

Market Stats

Previous Close16,700.00
Open16,670.00
Day Range16,400.00 – 16,870.00
52-Week Range13,206.48 – 19,750.00
Volume14.07K
Market Cap234.12B
P/E (TTM)0.00
Forward P/E0.00
Dividend Yield12.31%
Beta0.03
50-Day Avg18,108.40
200-Day Avg16,895.15

About

i-Scream Media CO., LTD. operates as a digital education company in South Korea and internationally. The company offers i-Scream S, a digital educational content platform for elementary classrooms; HiClass, a web and app noticeboard service for teachers, parents, and students; ThinkerBell, an interactive learning platform for student engagement; Classtool, a smart classroom dimension; i-Scream EduBank, a multimedia curation platform; and SSEMTUBE, an educational video platform for teaching by primary and secondary school teachers. It also provides Paper Textbook, an elementary textbook; AI digital textbook services; i-Scream mall, which develops products and services for teachers to achieve educational goals; HiStore, a customized lifestyle shop for parents and students; and TrueTrue, an educational coding robot, as well as publishes a range of books across humanities, social sciences, education, personal development, children's literature, and edtech. The company was founded in 2002 and is headquartered in Seongnam-si, South Korea.

Company Details

  • SectorConsumer Defensive
  • IndustryEducation & Training Services
  • CEOMr. Ju-Hwan Heo
  • Employees332
  • Headquarters225-20, Pangyoyeok-ro, Seongnam-si, South Korea, Korea
  • Websitehttps://www.i-screammedia.com

Leadership

  • Mr. Ju-Hwan HeoCEO & Director · b. 1968
  • Mr. HyungJoon KimChief Financial Officer · b. 1971
  • Mr. Jongmok ParkMD & CTO · b. 1966
  • Mr. Dae-Min ParkC.S.O · b. 1979
  • Mr. Seong-Wook KimHead of Commerce Business Department · b. 1979
  • Ms. Sung-Jin KimHead of AIDT Department · b. 1973
  • Mr. Inkyu KimHead of Textbook Design Department · b. 1967
  • Mr. Min-Chul ShinHead of Strategic Planning Department · b. 1991
  • Mr. Sang-Hak LeeHead of Training Contents Department · b. 1974
  • Mr. DongHan KimHead of Commerce Logistics Department · b. 1979

Financials

Income Statement

Currency: KRW2021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue112.94B104.15B123.06B152.18B195.91B
Growth (%)--7.79%+18.16%+23.67%+28.74%
Cost of Revenue73.30B36.08B41.53B47.66B62.73B
Gross Profit39.64B68.06B81.53B104.52B133.18B
Gross Margin35.10%65.35%66.25%68.68%67.98%
Operating Expense25.33B37.94B47.56B68.06B71.41B
Operating Income14.31B30.13B33.97B36.46B61.77B
Operating Margin12.67%28.93%27.61%23.96%31.53%
EBITDA-32.92B41.21B44.85B69.09B
EBITDA Margin-31.61%33.49%29.47%35.27%
Net Income11.42B22.40B30.23B31.08B49.17B
Net Income Margin10.11%21.51%24.57%20.42%25.10%
R&D520.27M2.50B5.55B8.51B13.71B
R&D as % of Total Revenue0.46%2.40%4.51%5.59%7.00%
Interest Expense19.19M83.20M85.55M81.50M146.91M
Interest Expense % of Total Revenue0.02%0.08%0.07%0.05%0.07%

Balance Sheet

Currency: KRW2021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets46.26B85.72B114.48B222.88B266.82B
Total Liabilities16.82B32.19B30.93B39.61B62.38B
Total Equity29.44B53.53B83.55B183.27B204.44B
Cash23.02B32.10B49.76B126.32B95.40B

Cash Flow

Currency: KRW2021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow16.80B35.81B30.12B40.01B57.30B
Investing Cash Flow--25.27B-10.78B-29.55B-
Financing Cash Flow--1.46B-1.68B66.04B-
Capital Expenditure3.57B823.22M5.94B22.43B9.13B
Free Cash Flow13.24B34.98B24.18B17.58B48.17B
Dividends Paid----28.95B
FCF to OCF78.77%97.70%80.26%43.93%84.06%
Dividend Paid to FCF----60.10%

Earnings

Report DateSep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate--------
EPS Actual-262.581894.11-568.141493.70-319.243277.99-551.723125.81
Surprise--------
Timing--------

Key Statistics & Ratios

Market Cap234.12B
Enterprise Value109.88B
Trailing P/E0.00
Forward P/E0.00
Price / Sales1.11
Price / Book0.99
Revenue (TTM)210.35B
Gross Profit (TTM)142.59B
EBITDA79.35B
Profit Margin34.25%
Operating Margin41.89%
Return on Equity33.99%
Return on Assets17.01%
Shares Outstanding12.70M
Shares Float4.58M
Beta0.03
Dividend Yield12.31%
Dividend Rate2,269.00
Payout Ratio19.57%

Dividends

20261×
1083.00Jun 29, 2026
20252×
1186.00Sep 29, 2025368.00Jun 27, 2025
20241×
738.00Dec 27, 2024