|
End-of-day quote
Korea S.E.
2026-09-14
|
5-day change | 1st Jan Change | ||
| 276,000.00 KRW | +2.03% |
|
+0.73% | +69.33% |
| 09-02 | Cosmax Approves KRW23 Billion Debt Guarantee for Cosmax China Affiliate | MT |
| 09-02 | Cosmax Raises Short-Term Borrowings by KRW100 Billion | MT |
Company Valuation: Cosmax, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 991,611 | 840,714 | 1,434,092 | 1,691,638 | 1,849,343 | 3,131,403 | - | - |
| Change | - | -15.22% | 70.58% | 17.96% | 9.32% | 69.33% | - | - |
| Enterprise Value (EV) 1 | 1,371 | 1,336 | 1,855 | 2,274 | 2,438 | 3,834 | 3,787 | 3,721 |
| Change | - | -2.49% | 38.84% | 22.58% | 7.18% | 57.28% | -1.22% | -1.75% |
| P/E | 12.6x | 40.3x | 25.1x | 19.7x | 15x | 19x | 16.5x | 13.9x |
| PBR | 1.77x | 1.45x | 3.96x | 3.32x | 3.31x | 4.62x | 3.78x | 3.05x |
| PEG | - | -0.5x | 0x | 0.4x | 0.3x | 0.6x | 1.1x | 0.8x |
| Capitalization / Revenue | 0.62x | 0.53x | 0.81x | 0.78x | 0.77x | 1.05x | 0.95x | 0.85x |
| EV / Revenue | 0.86x | 0.84x | 1.04x | 1.05x | 1.02x | 1.29x | 1.15x | 1.01x |
| EV / EBITDA | 7.86x | 11.9x | 10.6x | 9.31x | 9.03x | 11.3x | 9.8x | 8.57x |
| EV / EBIT | 11.2x | 25.2x | 16x | 13x | 12.5x | 15.1x | 12.8x | 10.8x |
| EV / FCF | 23.1x | 72.8x | 12.8x | -24.7x | -24.3x | 33.2x | 30.5x | 22x |
| FCF Yield | 4.33% | 1.37% | 7.8% | -4.04% | -4.11% | 3.01% | 3.28% | 4.54% |
| Dividend per Share 3 | 550 | - | 500 | 2,300 | 3,300 | 3,588 | 3,779 | 4,063 |
| Rate of return | 0.63% | - | 0.4% | 1.54% | 2.02% | 1.3% | 1.37% | 1.47% |
| EPS 3 | 6,944 | 1,838 | 5,036 | 7,562 | 10,847 | 14,521 | 16,772 | 19,877 |
| Distribution rate | 7.92% | - | 9.93% | 30.4% | 30.4% | 24.7% | 22.5% | 20.4% |
| Net sales 1 | 1,591 | 1,600 | 1,777 | 2,166 | 2,399 | 2,982 | 3,279 | 3,672 |
| EBITDA 1 | 174.4 | 111.9 | 175.1 | 244.2 | 269.9 | 339.4 | 386.3 | 434.1 |
| EBIT 1 | 122.6 | 53.05 | 115.7 | 175.4 | 195.8 | 254 | 296.5 | 343.1 |
| Net income 1 | 34.44 | 20.85 | 37.8 | 88.42 | 131.1 | 164.5 | 191.9 | 228.2 |
| Net Debt 1 | 378.9 | 495.6 | 421.2 | 582.7 | 588.3 | 702.5 | 655.9 | 589.6 |
| Reference price 3 | 87,400.00 | 74,100.00 | 126,400.00 | 149,100.00 | 163,000.00 | 276,000.00 | 276,000.00 | 276,000.00 |
| Nbr of stocks (in thousands) | 11,346 | 11,346 | 11,346 | 11,346 | 11,346 | 11,346 | - | - |
| Announcement Date | 3/7/22 | 3/9/23 | 3/7/24 | 2/24/25 | 2/23/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.01x | 1.29x | 11.3x | 1.3% | 2.32B | |
| 29.48x | 4.53x | 18.71x | 2.02% | 236B | |
| 50.59x | 7.24x | 27.8x | 0.25% | 44.37B | |
| 23.84x | 4.34x | 16.85x | 1.39% | 10.26B | |
| 31.06x | 1.58x | 11.71x | 1.76% | 8.93B | |
| 24.41x | 1.76x | 11.33x | 1.11% | 6.68B | |
| 52.37x | 3.18x | 15.47x | -.--% | 5.71B | |
| 22.93x | 2.32x | 12.44x | 2.86% | 3.59B | |
| 11.96x | 1.47x | 8.04x | 3.91% | 3.32B | |
| 21.45x | 2.83x | 13.56x | 3.47% | 2.91B | |
| Average | 28.71x | 3.05x | 14.72x | 1.81% | 32.42B | |
| Weighted average by Cap. | 32.13x | 4.64x | 19.21x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A192820 Stock
- Valuation Cosmax, Inc.
Select your edition
All financial news and data tailored to specific country editions
