Loading...
XKRX
215200
Market cap440mUSD
Jul 14, Last price  
52,000.00KRW
1D
2.16%
1Q
11.35%
Jan 2017
477.78%
IPO
163.16%
Name

MegaStudyEdu Co Ltd

Chart & Performance

D1W1MN
P/E
13.18
P/S
0.65
EPS
3,945.55
Div Yield, %
Shrs. gr., 5y
-1.06%
Rev. gr., 5y
16.59%
Revenues
942.25b
+0.75%
125,212,291,139174,518,667,219252,148,375,578356,852,268,983437,346,199,788474,716,713,888703,869,131,483835,952,852,633935,225,125,440942,249,234,210
Net income
46.17b
-51.19%
8,005,654,0523,154,763,4689,660,460,67940,853,339,13147,024,779,60521,485,231,54081,162,124,780103,597,601,81094,605,640,30046,172,596,400
CFO
174.42b
+3.46%
17,626,207,82611,288,310,16147,230,414,14191,818,895,25461,683,966,50996,634,836,894192,402,654,159164,964,063,308168,597,864,800174,424,399,590
Dividend
Dec 27, 20232100 KRW/sh
Earnings
Aug 12, 2025

Profile

MegaStudyEdu Co. Ltd. provides online and offline educational services in South Korea. It engages in the online education academy, provision of education information, entrance examination consulting, offline school direct management businesses, etc. The company provides its services to elementary, middle, and high school students. MegaStudyEdu Co. Ltd. was founded in 2000 and is headquartered in Seoul, South Korea.
IPO date
May 04, 2015
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
942,249,234
0.75%
935,225,125
11.88%
835,952,853
18.77%
Cost of revenue
601,609,843
607,059,810
585,933,237
Unusual Expense (Income)
NOPBT
340,639,392
328,165,315
250,019,616
NOPBT Margin
36.15%
35.09%
29.91%
Operating Taxes
14,870,354
31,144,824
34,750,956
Tax Rate
4.37%
9.49%
13.90%
NOPAT
325,769,037
297,020,492
215,268,660
Net income
46,172,596
-51.19%
94,605,640
-8.68%
103,597,602
27.64%
Dividends
(23,557,132)
(24,740,778)
(23,562,646)
Dividend yield
Proceeds from repurchase of equity
(49,282,636)
(10,991,249)
BB yield
Debt
Debt current
38,068,188
87,192,224
75,844,983
Long-term debt
87,627,625
119,389,025
62,891,726
Deferred revenue
11
60,760,711
Other long-term liabilities
8,905,427
12,137,669
1,887,638
Net debt
21,395,394
131,943,588
(12,623,307)
Cash flow
Cash from operating activities
174,424,400
168,597,865
164,964,063
CAPEX
(15,712,188)
(81,665,488)
(100,280,540)
Cash from investing activities
11,807,671
(103,961,800)
(242,488,007)
Cash from financing activities
(149,193,930)
(59,528,611)
(22,739,462)
FCF
393,004,593
169,132,808
275,920,729
Balance
Cash
68,133,838
46,200,666
32,950,708
Long term investments
36,166,581
28,436,995
118,409,309
Excess cash
57,187,957
27,876,405
109,562,374
Stockholders' equity
336,054,454
329,346,644
270,982,667
Invested Capital
488,029,133
607,570,147
437,400,445
ROIC
59.47%
56.85%
65.32%
ROCE
62.34%
51.59%
42.98%
EV
Common stock shares outstanding
11,078
11,654
11,781
Price
Market cap
EV
EBITDA
422,195,543
405,962,036
321,918,681
EV/EBITDA
Interest
4,268,560
5,826,387
3,409,953
Interest/NOPBT
1.25%
1.78%
1.36%