|
End-of-day quote
Korea S.E.
01/09/2026
|
5-day change | 1st Jan Change | ||
| 287,000.00 KRW | -4.33% |
|
+0.35% | +76.07% |
| 09-01 | Cosmax Provides $50 Million Debt Guarantee for Cosmax West | MT |
| 05-20 | Cosmax to Expand Production Capacity at Factory in Pyeongtaek, South Korea | 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 | 3,256,205 | - | - |
| Change | - | -15.22% | 70.58% | 17.96% | 9.32% | 76.07% | - | - |
| Enterprise Value (EV) 1 | 1,371 | 1,336 | 1,855 | 2,274 | 2,438 | 3,962 | 3,930 | 3,884 |
| Change | - | -2.49% | 38.84% | 22.58% | 7.18% | 62.53% | -0.81% | -1.16% |
| P/E | 12.6x | 40.3x | 25.1x | 19.7x | 15x | 19.7x | 17.2x | 14.6x |
| PBR | 1.77x | 1.45x | 3.96x | 3.32x | 3.31x | 4.82x | 3.95x | 3.18x |
| PEG | - | -0.5x | 0x | 0.4x | 0.3x | 0.6x | 1.2x | 0.8x |
| Capitalization / Revenue | 0.62x | 0.53x | 0.81x | 0.78x | 0.77x | 1.1x | 1x | 0.89x |
| EV / Revenue | 0.86x | 0.84x | 1.04x | 1.05x | 1.02x | 1.34x | 1.21x | 1.07x |
| EV / EBITDA | 7.86x | 11.9x | 10.6x | 9.31x | 9.03x | 11.7x | 10.2x | 8.89x |
| EV / EBIT | 11.2x | 25.2x | 16x | 13x | 12.5x | 16x | 13.3x | 11.3x |
| EV / FCF | 23.1x | 72.8x | 12.8x | -24.7x | -24.3x | 34.3x | 31.7x | 23x |
| FCF Yield | 4.33% | 1.37% | 7.8% | -4.04% | -4.11% | 2.91% | 3.16% | 4.35% |
| Dividend per Share 3 | 550 | - | 500 | 2,300 | 3,300 | 3,588 | 3,774 | 4,058 |
| Rate of return | 0.63% | - | 0.4% | 1.54% | 2.02% | 1.25% | 1.32% | 1.41% |
| EPS 3 | 6,944 | 1,838 | 5,036 | 7,562 | 10,847 | 14,550 | 16,665 | 19,712 |
| Distribution rate | 7.92% | - | 9.93% | 30.4% | 30.4% | 24.7% | 22.6% | 20.6% |
| Net sales 1 | 1,591 | 1,600 | 1,777 | 2,166 | 2,399 | 2,954 | 3,258 | 3,644 |
| EBITDA 1 | 174.4 | 111.9 | 175.1 | 244.2 | 269.9 | 337.4 | 387 | 436.7 |
| EBIT 1 | 122.6 | 53.05 | 115.7 | 175.4 | 195.8 | 247.4 | 296.3 | 344.1 |
| Net income 1 | 34.44 | 20.85 | 37.8 | 88.42 | 131.1 | 165 | 190.6 | 226.3 |
| Net Debt 1 | 378.9 | 495.6 | 421.2 | 582.7 | 588.3 | 705.7 | 673.4 | 628 |
| Reference price 3 | 87,400.00 | 74,100.00 | 126,400.00 | 149,100.00 | 163,000.00 | 287,000.00 | 287,000.00 | 287,000.00 |
| Nbr of stocks (in thousands) | 11,346 | 11,346 | 11,346 | 11,346 | 11,346 | 11,346 | - | - |
| Announcement Date | 07/03/22 | 09/03/23 | 07/03/24 | 24/02/25 | 23/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.62x | 1.39x | 12.18x | 1.2% | 2.49B | |
| 29.37x | 4.54x | 18.73x | 2.02% | 238B | |
| 55.22x | 7.88x | 30.26x | 0.23% | 48.43B | |
| 29.99x | 5.51x | 21.36x | 1.11% | 12.7B | |
| 34.05x | 1.67x | 12.42x | 1.63% | 9.32B | |
| 24.71x | 1.78x | 11.39x | 1.09% | 6.63B | |
| 59.03x | 3.54x | 17.26x | -.--% | 6.43B | |
| 24.03x | 2.43x | 13.06x | 2.72% | 3.76B | |
| 12.7x | 1.58x | 8.8x | 3.56% | 3.51B | |
| 21.53x | 2.79x | 13.53x | 3.63% | 2.89B | |
| Average | 31.12x | 3.31x | 15.90x | 1.72% | 33.4B | |
| Weighted average by Cap. | 33.38x | 4.81x | 19.89x | 1.69% |
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
