Subscribe

MegaStudyEdu Co. Ltd (215200.KQ)

KRW38,400.00 -800.00 (-2.04%)
KR KOE Consumer Cyclical Personal Products & Services
Address Deokwon Building 8832
Seoul, KR
CEO Sung-Eun Sohn
IPO 2015-05-04
ISIN KR7215200007

Explore sections of this company profile

Description

MegaStudyEdu Co. Ltd. provides online and offline educational services primarily in South Korea. It engages in the provision of online education academy, education information, entrance examination consulting, offline school direct management, education-related database, publishing services, 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.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW38,400.00 -800.00 (-2.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
41.9K
Beta
-0.38
Float Shares
6.15M
Free Float %
59.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.65% +3.13% +3.36% -2.94% +3.47% +13.37% -14.76% -25.24% -25.96% +370.47% +101.22%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
38,400.00
DCF (Unlevered) 207,831.08 +441.2%
DCF (Levered) 253,176.50 +559.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.96
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    -6.1% Q1'26: -0.5% (vs Q1'25)
  • EPS growth Personal Products & Services: +19.6%
    +92.3% Q1'26: +11.9% (vs Q1'25)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +14.0% Q1'26: +26.8% (vs Q1'25)
  • EBIT margin Personal Products & Services: +10.5%
    +13.7% Q1'26: +11.0% (vs Q1'25)
  • ROIC Personal Products & Services: +6.9%
    +20.1% Q1'26: +16.7% (vs Q1'25)
  • Share dilution Personal Products & Services: +0.0%
    -5.8% Q1'26: -5.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    0.39× Q1'26: 0.73× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.30) × ERP
WACC = 87% × Ke + 13% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 207,794.98 Current price: 38,400.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
Revenue
125.21B
est: 138.00B (-9.3%)
174.52B
est: 170.00B (+2.7%)
252.15B
est: 240.00B (+5.1%)
356.85B
est: 343.85B (+3.8%)
437.35B
est: 429.65B (+1.8%)
474.72B
est: 455.40B (+4.2%)
703.87B
est: 703.90B (0.0%)
835.95B
est: 840.67B (-0.6%)
935.23B
est: 940.43B (-0.6%)
942.25B
est: 926.10B (+1.7%)
884.94B
est: 900.45B (-1.7%)
894.00B
887.33B – 900.67B
-0.7% YoY
920.10B
906.61B – 933.59B
+2.9% YoY
961.60B
954.42B – 968.78B
+4.5% YoY
952.20B
945.09B – 959.31B
-1.0% YoY
EBITDA
20.93B
est: 29.28B (-28.5%)
18.70B
est: 36.07B (-48.2%)
28.12B
est: 50.92B (-44.8%)
73.45B
est: 72.95B (+0.7%)
104.48B
est: 91.16B (+14.6%)
83.95B
est: 96.62B (-13.1%)
173.59B
est: 149.35B (+16.2%)
210.31B
est: 178.36B (+17.9%)
210.71B
est: 207.69B (+1.5%)
151.22B
est: 204.53B (-26.1%)
194.91B
est: 198.86B (-2.0%)
197.44B
195.97B – 198.91B
-0.7% YoY
203.20B
200.22B – 206.18B
+2.9% YoY
212.37B
210.78B – 213.95B
+4.5% YoY
210.29B
208.72B – 211.86B
-1.0% YoY
EBIT
10.28B
est: 16.72B (-38.5%)
3.85B
est: 20.59B (-81.3%)
13.16B
est: 29.07B (-54.7%)
53.07B
est: 41.65B (+27.4%)
62.45B
est: 52.05B (+20.0%)
30.83B
est: 55.17B (-44.1%)
111.99B
est: 85.27B (+31.3%)
138.41B
est: 101.84B (+35.9%)
132.76B
est: 127.55B (+4.1%)
69.29B
est: 125.60B (-44.8%)
121.02B
est: 122.12B (-0.9%)
121.25B
120.34B – 122.16B
-0.7% YoY
124.79B
122.96B – 126.62B
+2.9% YoY
130.42B
129.44B – 131.39B
+4.5% YoY
129.14B
128.18B – 130.11B
-1.0% YoY
Net Income
8.01B
est: 21.70B (-63.1%)
3.15B
est: 6.74B (-53.2%)
9.66B
est: 12.15B (-20.5%)
40.85B
est: 36.16B (+13.0%)
47.02B
est: 44.41B (+5.9%)
21.49B
est: 22.08B (-2.7%)
81.16B
est: 69.61B (+16.6%)
103.60B
est: 96.24B (+7.6%)
94.61B
est: 90.57B (+4.5%)
46.17B
est: 72.81B (-36.6%)
85.27B
est: 87.14B (-2.1%)
90.35B
89.47B – 91.23B
+3.7% YoY
93.14B
88.11B – 98.17B
+3.1% YoY
97.45B
96.51B – 98.40B
+4.6% YoY
— – —
-100.0% YoY
SGA
56.76B
est: 36.01B (+57.6%)
49.08B
est: 44.36B (+10.6%)
59.85B
est: 62.63B (-4.4%)
65.37B
est: 89.72B (-27.1%)
80.82B
est: 112.11B (-27.9%)
102.04B
est: 118.83B (-14.1%)
238.18B
est: 183.68B (+29.7%)
280.31B
est: 219.36B (+27.8%)
197.64B
est: 241.60B (-18.2%)
192.91B
est: 237.92B (-18.9%)
172.34B
est: 231.33B (-25.5%)
229.67B
227.95B – 231.38B
-0.7% YoY
236.37B
232.91B – 239.84B
+2.9% YoY
247.04B
245.19B – 248.88B
+4.5% YoY
244.62B
242.79B – 246.45B
-1.0% YoY
EPS
689.46
est: 1,973.20 (-65.1%)
271.73
est: 612.60 (-55.6%)
832.09
est: 1,104.80 (-24.7%)
3,507.67
est: 3,288.00 (+6.7%)
4,034.79
est: 4,038.00 (-0.1%)
1,830.74
est: 2,008.00 (-8.8%)
6,892.57
est: 6,330.00 (+8.9%)
8,793.38
est: 8,751.67 (+0.5%)
8,117.57
est: 8,737.75 (-7.1%)
4,198.82
est: 7,025.00 (-40.2%)
8,072.45
est: 8,407.00 (-4.0%)
8,717.00
8,632.39 – 8,801.61
+3.7% YoY
8,986.00
8,500.91 – 9,471.09
+3.1% YoY
9,402.00
9,310.74 – 9,493.26
+4.6% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A+ 5/5 4/5 4/5 5/5 3/5 4/5 5/5
2026-05-07 A+ 5/5 4/5 4/5 5/5 3/5 4/5 5/5
2026-05-06 A+ 5/5 4/5 4/5 5/5 3/5 4/5 5/5
2026-05-04 A+ 5/5 4/5 4/5 5/5 3/5 4/5 5/5
2026-04-30 A+ 5/5 4/5 4/5 5/5 3/5 4/5 5/5
2026-04-29 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-28 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-27 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-24 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-23 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-22 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-21 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-20 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-17 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-16 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5
2026-04-15 A+ 4/5 4/5 4/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
122.16B
OE per share TTM
18,588.81
Owner's Yield
24.99%
Maintenance CapEx ratio
660.94%
Maint CapEx / Avg PPE
41.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
60.45M
Shares Outstanding
10.36M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Seong-Eun Son Chief Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits