Macromill Embrain Co. Ltd.

Macromill Embrain Co. Ltd.

KKRX:169330
1,789.00
KRW
-9.00
(-0.50%)
2.79EPS
95.13P/E
35.06BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
8,433.09
2,311.8
2,525.08
1,323.22
3,202.15
2,380.16
2,621.86
2,726.45
2,439.74
2,900.05
3,187.53
2,986.48
3,162.77
3,353.05
Basic EPS, GAAP
826
74
97.5
58
77
192.5
131
255.5
272.45
338
218
78.28
-47.42
20.69
Free Cash Flow per Basic Share
-20.77
163.32
-114.34
-98.42
283.01
218.51
29.34
180.63
358.74
429.74
29.59
224.2
-10.87
218.77
Dividend per Share
- -
- -
- -
- -
- -
101.67
98.86
69.63
110
142.05
176.9
121.75
80
- -
Book Value per Share
318.99
360.25
406.88
431.7
477.77
570.48
565.67
1,260.45
1,434.32
1,639.15
1,676.23
1,588.74
1,470.62
1,485.69
Tangible Book Value per Share
155.62
228.72
259.86
282.04
358.83
459.65
460.27
1,115.1
1,286.22
1,427.2
1,433.83
1,273.03
1,195.26
1,239.05
Basic Weighted Avg Shares
2
9
9
9
9
15
15
15
18
18
17
18
18
18
Sales/Revenue/Turnover
19,743
21,728
23,679
12,346
30,036
35,086
39,075
41,120
43,761
51,268
54,944
53,711
56,161
59,655
Operating Margin (%)
7.55
6.42
5.03
6.16
4.67
10.88
6.59
11.23
14.28
14.43
8.58
3.12
-2.24
0.41
Depreciation Expense
728
742
778
377
852
862
922
1,841
1,784
1,784
2,076
2,267
2,937
2,870
Net Income, GAAP
1,934
696
914
541
722
2,838
1,952
3,853
4,887
5,975
3,758
1,408
-842
368
Effective Tax Rate (%)
19.15
- -
19.39
22.24
34.01
20.1
22.07
15.01
20.44
20.43
17.95
- -
- -
86.8
Profit Margin (%)
9.79
3.2
3.86
4.38
2.4
8.09
5
9.37
11.17
11.65
6.84
2.62
-1.5
0.62
Working Capital
2,327
2,780
2,974
3,617
4,126
4,671
5,058
15,133
18,222
20,644
20,292
15,365
14,800
16,534
LT Debt
- -
- -
- -
- -
- -
- -
- -
2,799
1,926
1,047
- -
5,201
4,069
3,205
Total Equity
5,722
6,462
7,298
7,743
8,570
10,233
10,146
22,609
25,727
29,495
30,881
30,367
28,048
28,357
Return on Invested Capital (%)
- -
- -
10.69
6.16
8.79
27.6
19.53
21.6
17.59
18.59
11.68
- -
- -
0.09
Return on Capital (%)
- -
- -
10.56
5.77
7.34
27.53
19.2
21.75
18.1
19.81
11.38
- -
- -
2.08
Return on Common Equity (%)
- -
11.42
13.29
7.2
8.85
30.18
19.16
23.53
20.22
21.68
12.53
4.79
-3.1
1.37

Capital Structure

KRW

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
ST Debt
2,307
2,267
2,277
LT Borrowings
- -
- -
- -
LT Finance Leases
3,640
3,208
3,205
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
36,463
33,621
35,064

Working Capital

KRW

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
Total Current Assets
29,468
31,667
28,771
Cash, Cash Equivalents & STI
10,887
16,186
15,900
Accounts Receivable, Net
5,280
7,248
3,812
Inventories
1,049
597
583
Total Current Liabilities
15,082
14,830
12,237
Payables & Accruals
- -
- -
- -
ST Debt
2,307
2,267
2,277
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
18.2%
4.77%
-7.64%
Free Cash Flow
70.11%
129.34%
-104.78%
Net Income, GAAP
14.13%
-42.07%
-159.81%
Sales/Revenue/Turnover
16.19%
6.61%
4.56%
Total Cash Common Dividend
- -
14.65%
-35.12%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
10,097
21,106
10,183
12,325
53,711
2025
10,336
20,367
11,151
14,308
56,161
2026
13,627
21,835
9,884
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.91
145
-46
-16.59
78.28
2025
-11
82
-39
-72.99
-47.42
2026
13.15
112.19
-31.85
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
121.75
2025
- -
- -
- -
- -
80
2026
- -
- -
- -
- -
- -

Company Description

CEO
In-Soo Choi
Full Time Employees
263
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Seoul South Korea
IPO Date
Jul 1, 2020
Business
Macromill Embrain Co., Ltd. is a South Korea-based data technology and marketing research company that provides comprehensive online and offline market research, consumer intelligence, and artificial intelligence data solutions. Founded in 1998 and headquartered in Seoul, South Korea, the company operates as a consolidated subsidiary of Japan-based global research firm Macromill, Inc. and is publicly listed on the KOSDAQ market. Macromill Embrain caters to commercial enterprises, advertising agencies, academic institutions, and government organizations across South Korea and international markets. The company provides a diversified portfolio of research and data products, which includes online and mobile survey research powered by its proprietary Panel Power platform encompassing more than 1.7 million verified consumer panel members; offline qualitative and quantitative fieldwork, in-depth interviews, focus group discussions, and central location testing; public opinion, public policy, and social research; new product development (NPD) concept testing, brand perception tracking, and market feasibility studies; consumer big data analytics, including Purchasing Deep Data (DD.B) transaction records and Panel Deep Data (DD.P) behavioral datasets; CALI, an integrated market intelligence platform unifying search, purchase, and survey metrics; artificial intelligence infrastructure services, including specialized large language model (LLM) training datasets and annotation managed through its dedicated LLM Training Center; and Trend Monitor, a syndicated consumer trend publishing and cultural analysis platform. In recent strategic developments, Macromill Embrain has accelerated its transformation into an integrated data-tech and AI data infrastructure specialist. The company strengthened its marketing execution and digital advertising synergies by acquiring a controlling stake in marketing agency Mind Magnet and established Pulse Research to broaden its specialized research capabilities. To enhance its presence in the artificial intelligence sector, the company executed a strategic equity investment in AI training data processing firm PostAI, expanded commercial offerings of fine-tuning datasets for generative AI models, and rolled out the CALI multi-source consumer analytics solution to deliver automated, real-time market insights.