Stock A192820 COSMAX, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cosmax, Inc.

Equities

A192820

KR7192820009

Personal Products

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 12/05/2024 BST 		5-day change 1st Jan Change
157,700 KRW +5.20% Intraday chart for Cosmax, Inc. +13.86% +24.76%
2023 South Korea's Cosmax Plans Expansion in China with New Guangzhou Facility MT
2023 China opens up to more destinations for outbound group tourism RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 802,679 999,543 991,611 840,714 1,434,092 1,789,211 - -
Enterprise Value (EV) 2 1,240 1,479 1,371 1,336 1,855 2,126 2,033 1,870
P/E ratio 25.2 x 46.8 x 12.6 x 40.3 x 25.1 x 15.8 x 13 x 11.6 x
Yield 1.13% - 0.63% - 0.4% 0.41% 0.43% 0.45%
Capitalization / Revenue 0.6 x 0.72 x 0.62 x 0.53 x 0.81 x 0.83 x 0.74 x 0.66 x
EV / Revenue 0.93 x 1.07 x 0.86 x 0.84 x 1.04 x 0.99 x 0.84 x 0.69 x
EV / EBITDA 13.5 x 13.1 x 7.86 x 11.9 x 10.6 x 8.7 x 7.29 x 6.08 x
EV / FCF -173 x -84.5 x 23.1 x 72.8 x 12.8 x 42.1 x 17.5 x 12.2 x
FCF Yield -0.58% -1.18% 4.33% 1.37% 7.8% 2.37% 5.7% 8.17%
Price to Book 2.34 x 2.92 x 1.77 x 1.45 x 3.96 x 3.42 x 2.74 x 2.37 x
Nbr of stocks (in thousands) 10,046 10,046 11,346 11,346 11,346 11,346 - -
Reference price 3 79,900 99,500 87,400 74,100 126,400 157,700 157,700 157,700
Announcement Date 20/02/20 02/03/21 07/03/22 09/03/23 07/03/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,331 1,383 1,591 1,600 1,777 2,149 2,413 2,722
EBITDA 1 91.99 112.5 174.4 111.9 175.1 244.2 278.7 307.8
EBIT 1 54 66.64 122.6 53.05 115.7 178.6 211.1 242.6
Operating Margin 4.06% 4.82% 7.7% 3.32% 6.51% 8.31% 8.75% 8.91%
Earnings before Tax (EBT) 1 35.93 0.1134 78.27 6.121 84.22 152 186.2 217.8
Net income 1 31.82 21.38 34.44 20.85 37.8 112.9 138.1 155.6
Net margin 2.39% 1.55% 2.16% 1.3% 2.13% 5.26% 5.72% 5.72%
EPS 2 3,168 2,128 6,944 1,838 5,036 9,983 12,147 13,647
Free Cash Flow 3 -7,181 -17,499 59,293 18,366 144,737 50,460 115,855 152,856
FCF margin -539.64% -1,265.43% 3,725.65% 1,147.76% 8,142.78% 2,348% 4,801.33% 5,615.07%
FCF Conversion (EBITDA) - - 33,998.22% 16,411.19% 82,650.7% 20,663.23% 41,571.55% 49,662.47%
FCF Conversion (Net income) - - 172,188.56% 88,094.51% 382,902.16% 44,676.21% 83,879.64% 98,243.23%
Dividend per Share 2 900.0 - 550.0 - 500.0 650.0 678.3 711.1
Announcement Date 20/02/20 02/03/21 07/03/22 09/03/23 07/03/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 395 421.2 397.9 405 396.8 400.5 403.3 479.3 458.3 436.7 497.2 573.8 550.6 529.6 592
EBITDA 38.78 - - - - - - - - - - - - - -
EBIT 1 24.97 30.42 13.74 17.23 19.74 2.391 13.81 46.05 33.3 22.52 37.9 56.34 44.79 39.26 48
Operating Margin 6.32% 7.22% 3.45% 4.25% 4.98% 0.6% 3.43% 9.61% 7.27% 5.16% 7.62% 9.82% 8.13% 7.41% 8.11%
Earnings before Tax (EBT) 1 9.617 6.811 13.31 17.43 25.77 -50.34 9.831 37.46 26.84 10.1 31.45 51.22 39.38 31.46 45
Net income 1 11.18 15.18 15.28 11.49 11.32 -17.24 6.703 30.45 15.24 4.748 21.63 38.36 29.88 21.66 35
Net margin 2.83% 3.6% 3.84% 2.84% 2.85% -4.31% 1.66% 6.35% 3.33% 1.09% 4.35% 6.69% 5.43% 4.09% 5.91%
EPS 985.0 1,196 1,347 1,013 997.0 -1,519 591.0 2,684 1,343 418.0 - 3,653 3,255 2,146 3,275
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/11/21 07/03/22 16/05/22 16/08/22 14/11/22 09/03/23 12/05/23 10/08/23 13/11/23 07/03/24 - - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 437 479 379 496 421 336 243 81.1
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.752 x 4.261 x 2.173 x 4.429 x 2.405 x 1.377 x 0.8732 x 0.2634 x
Free Cash Flow 2 -7,181 -17,499 59,293 18,366 144,737 50,460 115,855 152,856
ROE (net income / shareholders' equity) 10.5% 6.23% 9.34% 3.97% 9.42% 23.9% 22.9% 21.6%
ROA (Net income/ Total Assets) 3.42% 1.79% 5.72% 1.48% 3.87% 6.93% 7.84% 7.92%
Assets 1 929.4 1,197 601.6 1,404 977 1,630 1,762 1,963
Book Value Per Share 3 34,190 34,133 49,474 51,220 31,952 46,148 57,618 66,424
Cash Flow per Share 3 7,423 4,127 8,818 9,037 20,362 19,367 21,849 24,490
Capex 1 81.7 59 40.8 84.2 86.3 102 84.8 79.3
Capex / Sales 6.14% 4.26% 2.56% 5.26% 4.85% 4.75% 3.52% 2.91%
Announcement Date 20/02/20 02/03/21 07/03/22 09/03/23 07/03/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Cosmax, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
157,700 KRW
Average target price
175,875 KRW
Spread / Average Target
+11.53%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cosmetics & Perfumes

1st Jan change Capi.
COSMAX, INC. Stock Cosmax, Inc.
+24.76% 1.24B
KAO CORPORATION Stock Kao Corporation
+19.53% 20.69B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 18.4B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+12.46% 11.56B
COTY INC. Stock Coty Inc.
-10.06% 9.69B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+16.41% 7.66B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+12.57% 6.19B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
+3.02% 4.62B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.68% 3.91B
KOSÉ CORPORATION Stock KOSÉ Corporation
-6.70% 3.69B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. A192820 Stock
  4. Financials Cosmax, Inc.