First Time Loading...
M

Multicampus Corp
KOSDAQ:067280

Watchlist Manager
Multicampus Corp
KOSDAQ:067280
Watchlist
Price: 35 050 KRW -0.28% Market Closed
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

358.6B
-0.6%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+38%
5 Years
+49%
7 Years
+92%
10 Years
+230%
40.3B
+2%
Operating Income
Growth Rates:
1 Year
-2%
3 Years
+194%
5 Years
+85%
7 Years
+126%
10 Years
+565%
31.5B
+2%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+216%
5 Years
+82%
7 Years
+146%
10 Years
+409%

Earnings Waterfall
Multicampus Corp

Revenue
358.6B KRW
Cost of Revenue
-258.2B KRW
Gross Profit
100.4B KRW
Operating Expenses
-60.1B KRW
Operating Income
40.3B KRW
Other Expenses
-8.8B KRW
Net Income
31.5B KRW

Income Statement
Multicampus Corp

Rotate your device to view
Income Statement
Currency: KRW
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
108 636
N/A
115 356
+6%
121 229
+5%
126 936
+5%
128 579
+1%
129 201
+0%
130 445
+1%
129 505
-1%
135 575
+5%
146 574
+8%
160 943
+10%
171 983
+7%
186 478
+8%
190 356
+2%
194 517
+2%
202 419
+4%
201 226
-1%
209 222
+4%
215 355
+3%
223 697
+4%
240 026
+7%
253 723
+6%
265 051
+4%
281 002
+6%
288 001
+2%
284 058
-1%
273 536
-4%
262 242
-4%
260 019
-1%
260 681
+0%
274 762
+5%
293 205
+7%
308 282
+5%
326 415
+6%
339 454
+4%
350 565
+3%
357 487
+2%
359 709
+1%
363 328
+1%
360 744
-1%
358 598
-1%
Gross Profit
Cost of Revenue
(72 559)
(76 334)
(78 682)
(81 073)
(82 055)
(81 953)
(82 932)
(81 667)
(85 089)
(91 673)
(100 364)
(108 747)
(118 398)
(124 700)
(130 602)
(139 022)
(142 059)
(148 380)
(152 264)
(157 317)
(170 563)
(180 775)
(189 959)
(206 468)
(211 370)
(210 635)
(207 170)
(197 755)
(195 479)
(195 048)
(202 215)
(214 100)
(227 078)
(239 863)
(248 874)
(255 893)
(258 028)
(258 783)
(261 491)
(259 589)
(258 221)
Gross Profit
36 077
N/A
39 022
+8%
42 548
+9%
45 864
+8%
46 523
+1%
47 249
+2%
47 513
+1%
47 839
+1%
50 486
+6%
54 902
+9%
60 580
+10%
63 237
+4%
68 081
+8%
65 657
-4%
63 916
-3%
63 397
-1%
59 167
-7%
60 841
+3%
63 090
+4%
66 379
+5%
69 463
+5%
72 947
+5%
75 091
+3%
74 533
-1%
76 631
+3%
73 422
-4%
66 366
-10%
64 487
-3%
64 540
+0%
65 634
+2%
72 547
+11%
79 105
+9%
81 204
+3%
86 552
+7%
90 580
+5%
94 672
+5%
99 459
+5%
100 926
+1%
101 837
+1%
101 155
-1%
100 377
-1%
Operating Income
Operating Expenses
(30 017)
(31 691)
(34 324)
(36 200)
(34 794)
(35 819)
(35 475)
(35 760)
(38 545)
(42 217)
(46 032)
(49 718)
(50 250)
(48 014)
(45 923)
(45 064)
(44 059)
(45 013)
(45 651)
(46 446)
(47 632)
(49 404)
(51 273)
(52 468)
(52 453)
(52 761)
(51 781)
(50 613)
(50 818)
(51 255)
(51 991)
(53 354)
(54 737)
(55 380)
(56 685)
(58 025)
(58 417)
(59 880)
(60 491)
(61 476)
(60 091)
Selling, General & Administrative
(27 359)
(28 632)
(30 796)
(32 228)
(31 879)
(32 740)
(32 743)
(33 186)
(35 752)
(39 496)
(43 276)
(46 228)
(47 113)
(44 506)
(42 569)
(41 691)
(40 993)
(42 115)
(42 821)
(43 911)
(45 268)
(46 651)
(48 148)
(48 906)
(48 141)
(48 332)
(47 375)
(46 264)
(46 795)
(46 835)
(47 608)
(49 037)
(51 128)
(52 295)
(53 700)
(55 083)
(55 063)
(56 477)
(57 045)
(58 011)
(57 549)
Research & Development
(73)
0
0
0
(42)
0
0
0
(98)
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(2 583)
(3 019)
(3 489)
(3 844)
(2 873)
(2 725)
(2 502)
(2 344)
(2 695)
(2 721)
(2 756)
(3 031)
(3 135)
(3 291)
(3 352)
(3 370)
(3 067)
(2 895)
(2 828)
(2 534)
(2 364)
(2 753)
(3 125)
(3 562)
(4 312)
(4 429)
(4 407)
(4 350)
(4 023)
(3 853)
(3 815)
(3 749)
(3 608)
(3 467)
(3 367)
(3 325)
(3 354)
(3 404)
(3 446)
(3 464)
(2 542)
Other Operating Expenses
0
(40)
(39)
(128)
0
(354)
(230)
(230)
0
0
0
(459)
0
(217)
0
(3)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
(567)
(568)
(568)
0
383
383
383
0
0
0
0
0
Operating Income
6 061
N/A
7 332
+21%
8 225
+12%
9 664
+17%
11 729
+21%
11 430
-3%
12 038
+5%
12 078
+0%
11 941
-1%
12 682
+6%
14 545
+15%
13 516
-7%
17 830
+32%
17 642
-1%
17 992
+2%
18 334
+2%
15 108
-18%
15 830
+5%
17 441
+10%
19 934
+14%
21 831
+10%
23 543
+8%
23 818
+1%
22 065
-7%
24 178
+10%
20 662
-15%
14 585
-29%
13 874
-5%
13 721
-1%
14 377
+5%
20 556
+43%
25 750
+25%
26 467
+3%
31 173
+18%
33 895
+9%
36 647
+8%
41 042
+12%
41 046
+0%
41 346
+1%
39 679
-4%
40 286
+2%
Pre-Tax Income
Interest Income Expense
2 148
2 161
2 272
2 325
2 260
2 285
2 174
1 985
1 862
1 348
895
580
181
265
329
436
631
705
787
794
878
705
357
188
(147)
(355)
(212)
(314)
(273)
(164)
(169)
(142)
(248)
(288)
(381)
(333)
553
1 259
2 035
2 734
2 888
Non-Reccuring Items
(97)
(222)
(329)
0
(480)
0
0
0
0
(244)
(459)
0
0
0
0
0
0
0
0
0
(681)
0
0
0
0
0
0
0
(568)
0
0
0
383
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
5
3
0
0
1
0
3
(219)
(216)
0
0
0
(460)
0
0
4
4
0
0
0
7
0
0
(2)
(7)
0
0
3
1
(31)
0
(31)
(21)
0
(2)
(0)
195
148
0
158
(44)
Total Other Income
(4)
0
0
0
(4)
(5)
(5)
(5)
(5)
(203)
(206)
17
17
(1)
4
43
40
108
133
109
118
(617)
(637)
(657)
17
6
1
10
29
161
373
411
425
304
(112)
(349)
(364)
(362)
(531)
(911)
(905)
Pre-Tax Income
8 111
N/A
9 272
+14%
10 169
+10%
11 991
+18%
13 507
+13%
13 710
+2%
14 210
+4%
13 839
-3%
13 582
-2%
13 583
+0%
14 775
+9%
14 113
-4%
17 569
+24%
17 907
+2%
18 326
+2%
18 817
+3%
15 783
-16%
16 643
+5%
18 361
+10%
20 838
+13%
22 152
+6%
23 631
+7%
23 538
0%
21 592
-8%
24 041
+11%
20 313
-16%
14 374
-29%
13 573
-6%
12 910
-5%
14 345
+11%
20 759
+45%
25 989
+25%
27 005
+4%
31 188
+15%
33 400
+7%
35 964
+8%
41 426
+15%
42 091
+2%
42 849
+2%
41 659
-3%
42 224
+1%
Net Income
Tax Provision
(1 810)
(2 066)
(2 474)
(2 803)
(3 109)
(3 176)
(3 332)
(3 254)
(3 090)
(3 184)
(3 503)
(3 241)
(4 667)
(4 671)
(4 654)
(4 867)
(3 349)
(3 407)
(3 668)
(4 125)
(4 600)
(5 086)
(4 992)
(4 587)
(5 134)
(4 279)
(3 105)
(2 818)
(2 963)
(3 272)
(4 591)
(6 148)
(6 449)
(7 438)
(8 192)
(8 691)
(10 886)
(11 354)
(10 766)
(10 287)
(10 284)
Income from Continuing Operations
6 302
7 206
7 695
9 189
10 398
10 536
10 880
10 586
10 493
10 399
11 273
10 873
12 902
13 238
13 673
13 951
12 435
13 236
14 693
16 713
17 552
18 544
18 545
17 005
18 907
16 036
11 271
10 756
9 947
11 072
16 167
19 841
20 556
23 750
25 208
27 273
30 540
30 737
32 083
31 372
31 940
Income to Minority Interest
(110)
(87)
(113)
(76)
25
37
(28)
(34)
(94)
(105)
(83)
(75)
(88)
(91)
(98)
(100)
(189)
(215)
(239)
(245)
(199)
(227)
(265)
(290)
(282)
(184)
(25)
(8)
15
(79)
(223)
(195)
(176)
(167)
(232)
(230)
(280)
(354)
(377)
(407)
(433)
Net Income (Common)
6 192
N/A
7 119
+15%
7 583
+7%
9 114
+20%
10 423
+14%
10 574
+1%
10 852
+3%
10 552
-3%
10 398
-1%
10 294
-1%
11 189
+9%
10 796
-4%
12 814
+19%
13 145
+3%
13 574
+3%
13 851
+2%
12 246
-12%
13 021
+6%
14 454
+11%
16 467
+14%
17 353
+5%
18 316
+6%
18 279
0%
16 715
-9%
18 625
+11%
15 852
-15%
11 246
-29%
10 748
-4%
9 962
-7%
11 072
+11%
14 027
+27%
17 729
+26%
20 380
+15%
23 583
+16%
24 976
+6%
27 043
+8%
30 259
+12%
30 384
+0%
31 706
+4%
30 965
-2%
31 507
+2%
EPS (Diluted)
1 032
N/A
1 186.5
+15%
1 263.83
+7%
1 519
+20%
1 737.16
+14%
1 762.33
+1%
1 808.66
+3%
1 758.66
-3%
1 733
-1%
1 715.66
-1%
1 864.83
+9%
1 799.33
-4%
2 135.66
+19%
2 190.83
+3%
2 262.33
+3%
2 308.5
+2%
2 041
-12%
2 170.16
+6%
2 409
+11%
2 744.5
+14%
2 892.16
+5%
3 052.66
+6%
3 046.5
0%
2 785.83
-9%
3 104.16
+11%
2 642
-15%
1 874.33
-29%
1 791.33
-4%
1 660.33
-7%
1 867.06
+12%
2 366.72
+27%
2 991.27
+26%
3 438.6
+15%
3 979.02
+16%
4 214.14
+6%
4 562.79
+8%
5 105.5
+12%
5 126.49
+0%
5 349.54
+4%
5 224.66
-2%
5 316.09
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.