Stock A067280 MULTICAMPUS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Multicampus Corporation

Equities

A067280

KR7067280008

Professional & Business Education

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
35,200 KRW +1.44% Intraday chart for Multicampus Corporation +3.83% +3.23%
Feb. 28 Multicampus Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Multicampus Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 259,752 204,091 202,029 273,817 209,215 202,103
Enterprise Value (EV) 1 216,015 210,071 190,276 256,538 156,927 99,064
P/E ratio 15 x 11 x 20.3 x 13.4 x 6.91 x 6.41 x
Yield 1.13% 1.73% 1.46% 1.3% 2.27% 4.69%
Capitalization / Revenue 1.08 x 0.71 x 0.78 x 0.89 x 0.59 x 0.56 x
EV / Revenue 0.9 x 0.73 x 0.73 x 0.83 x 0.44 x 0.28 x
EV / EBITDA 8.4 x 5.12 x 5.68 x 5.49 x 2.54 x 1.68 x
EV / FCF -37.5 x 45.8 x 11.7 x 5.89 x 3.46 x 2.27 x
FCF Yield -2.67% 2.18% 8.55% 17% 28.9% 44%
Price to Book 2.73 x 1.86 x 1.73 x 2 x 1.24 x 1.04 x
Nbr of stocks (in thousands) 5,890 5,890 5,890 5,927 5,927 5,927
Reference price 2 44,100 34,650 34,300 46,200 35,300 34,100
Announcement Date 3/12/19 3/10/20 3/9/21 3/8/22 3/7/23 2/28/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 240,026 288,001 260,019 308,282 357,487 358,598
EBITDA 1 25,718 41,048 33,496 46,713 61,781 58,810
EBIT 1 21,928 24,187 13,722 26,467 41,042 40,286
Operating Margin 9.14% 8.4% 5.28% 8.59% 11.48% 11.23%
Earnings before Tax (EBT) 1 22,152 24,041 12,910 27,005 41,426 42,224
Net income 1 17,353 18,625 9,962 20,380 30,259 31,507
Net margin 7.23% 6.47% 3.83% 6.61% 8.46% 8.79%
EPS 2 2,946 3,162 1,690 3,439 5,106 5,316
Free Cash Flow 1 -5,768 4,589 16,270 43,540 45,379 43,613
FCF margin -2.4% 1.59% 6.26% 14.12% 12.69% 12.16%
FCF Conversion (EBITDA) - 11.18% 48.57% 93.21% 73.45% 74.16%
FCF Conversion (Net income) - 24.64% 163.32% 213.64% 149.97% 138.42%
Dividend per Share 2 500.0 600.0 500.0 600.0 800.0 1,600
Announcement Date 3/12/19 3/10/20 3/9/21 3/8/22 3/7/23 2/28/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 5,980 - - - -
Net Cash position 1 43,737 - 11,754 17,279 52,288 103,039
Leverage (Debt/EBITDA) - 0.1457 x - - - -
Free Cash Flow 1 -5,768 4,589 16,270 43,540 45,379 43,613
ROE (net income / shareholders' equity) 19.1% 18% 8.56% 15.8% 19.6% 17.3%
ROA (Net income/ Total Assets) 10.5% 8.69% 4.32% 7.35% 9.35% 8.34%
Assets 1 164,995 214,219 230,777 277,363 323,652 377,617
Book Value Per Share 2 16,156 18,618 19,873 23,142 28,530 32,669
Cash Flow per Share 2 2,470 1,845 3,816 4,782 5,782 5,646
Capex 1 1,184 9,251 362 1,044 622 909
Capex / Sales 0.49% 3.21% 0.14% 0.34% 0.17% 0.25%
Announcement Date 3/12/19 3/10/20 3/9/21 3/8/22 3/7/23 2/28/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Professional & Business Education

1st Jan change Capi.
MULTICAMPUS CORPORATION Stock Multicampus Corporation
+3.23% 149M
IDP EDUCATION LIMITED Stock IDP Education Limited
-18.25% 2.89B
OFFCN EDUCATION TECHNOLOGY CO., LTD. Stock Offcn Education Technology Co., Ltd.
-34.56% 2.18B
NATIONAL COMPANY FOR LEARNING AND EDUCATION Stock National Company for Learning and Education
+24.70% 1.72B
AFYA LIMITED Stock Afya Limited
-18.29% 1.61B
SHANGHAI ACTION EDUCATION TECHNOLOGY CO.,LTD. Stock Shanghai Action Education Technology CO.,LTD.
+39.53% 877M
NIIT LEARNING SYSTEMS LIMITED Stock NIIT Learning Systems Limited
+16.70% 837M
UNIVERSAL TECHNICAL INSTITUTE, INC. Stock Universal Technical Institute, Inc.
+23.88% 817M
PORTER HOLDING INTERNATIONAL, INC. Stock Porter Holding International, Inc.
-.--% 813M
ATAA EDUCATIONAL COMPANY Stock Ataa Educational Company
-2.92% 785M
Professional & Business Education
  1. Stock Market
  2. Equities
  3. A067280 Stock
  4. Financials Multicampus Corporation