Multicampus Corp.

Multicampus Corp.

KKRX:067280
26,400.00
KRW
0.00
(0.00%)
3,360.30EPS
8.37P/E
162.10BMarket Cap
2012 Y
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
TTM
Revenue per Share
14,293.51
19,124.58
21,699.68
22,882.17
31,666.68
34,162.1
40,748.55
48,894.35
44,109.94
52,021.1
60,323.09
60,503.76
59,520.84
55,059.52
Basic EPS, GAAP
1,604
1,090
1,759
1,755
2,176
2,079
2,946
3,162
1,690
3,439
5,106
5,316
5,242
3,266.11
Free Cash Flow per Basic Share
406.35
1,070.96
1,870.37
983.16
1,886.84
3,667.2
56.38
-183.2
3,634.57
7,033.74
8,136.18
9,579.3
5,861.62
4,015.5
Dividend per Share
150.02
198.17
200.05
250.08
250.05
249.99
499.97
499.98
599.52
500.06
600.06
799.99
1,600.12
- -
Book Value per Share
15,772.97
18,233
19,681.76
10,740.6
12,913.65
14,284.29
16,156.34
18,618.21
19,872.76
23,141.9
28,530.15
32,668.99
36,488.06
37,999.67
Tangible Book Value per Share
12,774.9
13,707.98
15,844.27
7,217.56
9,029.56
10,454.11
10,811.91
11,228.83
12,748.75
16,433.58
22,635.85
27,591.61
30,687.29
33,176.9
Basic Weighted Avg Shares
6
6
6
6
6
6
6
6
6
6
6
6
6
6
Sales/Revenue/Turnover
80,440
108,636
128,579
135,575
186,478
201,226
240,026
288,001
260,019
308,282
357,487
358,598
352,740
326,340
Operating Margin (%)
5.79
5.58
9.12
8.81
9.57
7.51
9.14
8.4
5.29
8.63
11.52
11.24
11.04
6.83
Depreciation Expense
2,424
3,708
5,422
4,607
4,625
4,635
3,790
16,861
19,774
20,246
20,739
18,525
20,042
15,601
Net Income, GAAP
9,027
6,192
10,423
10,398
12,814
12,246
17,353
18,625
9,962
20,380
30,259
31,507
31,066
19,358
Effective Tax Rate (%)
15.52
22.31
23.02
22.75
26.56
21.22
20.76
21.36
22.95
23.88
26.28
24.36
26.28
25.06
Profit Margin (%)
11.22
5.7
8.11
7.67
6.87
6.09
7.23
6.47
3.83
6.61
8.46
8.79
8.81
5.93
Working Capital
72,310
69,935
91,573
18,503
28,674
43,992
53,566
31,771
46,494
62,761
97,355
136,600
162,007
180,504
LT Debt
- -
- -
- -
- -
- -
- -
- -
26,500
18,157
40,608
42,734
34,779
25,860
20,337
Total Equity
90,274
109,628
118,269
65,087
78,036
86,063
97,375
112,237
120,194
139,967
172,370
197,385
221,027
230,570
Return on Invested Capital (%)
4.47
4.67
7.8
9.9
18.04
14.37
18.83
15.31
7.05
11.65
14.09
12.55
10.99
6.18
Return on Capital (%)
10.31
6.08
9.17
11.24
17.78
14.7
18.7
15.49
7.16
12.33
14.9
13.85
12.65
7.57
Return on Common Equity (%)
10.4
6.29
9.28
11.56
18.39
15.29
19.36
18.19
8.76
15.99
19.76
17.37
15.16
8.77

Capital Structure

KRW

•

in mil. unless spec.
Jun'25
Sep'25
Mar'25
ST Debt
10,606
10,426
11,377
LT Borrowings
- -
- -
- -
LT Finance Leases
20,977
19,538
20,337
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
6
6
6
Market Capitalization
209,512
193,806
162,097

Working Capital

KRW

•

in mil. unless spec.
Jun'25
Sep'25
Mar'25
Total Current Assets
223,836
235,135
248,620
Cash, Cash Equivalents & STI
157,917
164,431
187,314
Accounts Receivable, Net
30,822
32,627
27,904
Inventories
- -
- -
- -
Total Current Liabilities
58,302
59,405
68,116
Payables & Accruals
- -
- -
- -
ST Debt
10,606
10,426
11,377
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.68%
14.64%
11.98%
Free Cash Flow
-238.2%
-399.27%
-38.82%
Net Income, GAAP
17.69%
21.85%
-1.4%
Sales/Revenue/Turnover
11.37%
4.7%
-1.63%
Total Cash Common Dividend
- -
31.44%
100%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
82,334
88,535
91,059
90,812
352,740
2025
75,918
84,873
84,863
80,686
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
989
1,320
1,379
1,553.39
5,242
2025
718
1,170.35
1,147.65
230.12
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1,600.12
2025
- -
- -
- -
- -
- -

Company Description

CEO
Ja-Eu Ahn
Full Time Employees
902
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Seoul South Korea
IPO Date
Nov 16, 2006
Business
Multicampus Corp. is a South Korea-based human resources development and corporate education services company that specializes in integrated workforce training, digital learning platforms, language proficiency testing, and executive knowledge solutions. Founded in 2000 and headquartered in Seoul, South Korea, the company operates as an affiliate of Samsung Group and a subsidiary of Samsung SDS Co., Ltd., serving corporate enterprises, government institutions, academic bodies, and individual professionals across South Korea and international markets. Multicampus Corp. organizes its business operations into primary segments covering Educational Services, Foreign Language Services, and Knowledge Services. The company provides a comprehensive portfolio of corporate training and human resources development solutions, which includes human resources development consulting, corporate competency modeling, and comprehensive training business process outsourcing; cloud-based learning management through the Multicampus Learning Platform; specialized information technology and software developer training curricula, including the operation of the Samsung SW and AI Academy for Youth; enterprise bootcamp programs such as AI Career Start Camp AI.M; official administration, certification, and preparatory courses for the Oral Proficiency Interview-computer, OPIc Writing, and OPIc Listening and Reading examinations in partnership with the American Council on the Teaching of Foreign Languages; domestic and international language proficiency evaluation services delivered through its overseas subsidiary Language Testing International; and premium executive multimedia knowledge curation and macroeconomic leadership insights through its SERICEO subscription platform. In recent strategic developments, Multicampus Corp. has accelerated its corporate pivot toward enterprise AI Transformation under its Powered by AI, Driven by Multicampus strategy, transitioning its educational offerings toward action-oriented, practical execution. The company established the AX Learning Innovation Center under its Chief Technology Officer to develop enterprise-customized artificial intelligence curricula; introduced AI Studio, a browser-based virtual machine laboratory enabling hands-on training for generative AI application building and AI agent development; co-developed an AX Competency Diagnostic Tool with the Korea Advanced Institute of Science and Technology to assess organizational and individual artificial intelligence competencies across eight core dimensions; integrated large language model-driven AI Advisor and AI Tutor capabilities directly into the Multicampus Learning Platform for personalized course recommendations and automated real-time query resolution; and expanded the national SSAFY 2.0 initiative with specialized tracks in large language models, retrieval-augmented generation, and robotics engineering.