|
End-of-day quote
Korea S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 260,500.00 KRW | -1.14% |
|
-4.23% | +59.82% |
| 10-21 | Cosmax, Mass General Brigham Expand Microbiome Research | MT |
| 10-21 | Hanwha Adjusts Cosmax's Price Target to 370,000 Won | 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 | 2,955,545 | - | - |
| Change | - | -15.22% | 70.58% | 17.96% | 9.32% | 59.82% | - | - |
| Enterprise Value (EV) 1 | 1,371 | 1,336 | 1,855 | 2,274 | 2,438 | 3,678 | 3,601 | 3,615 |
| Change | - | -2.49% | 38.84% | 22.58% | 7.18% | 50.87% | -2.08% | 0.39% |
| P/E | 12.6x | 40.3x | 25.1x | 19.7x | 15x | 17.2x | 14.1x | 11.7x |
| PBR | 1.77x | 1.45x | 3.96x | 3.32x | 3.31x | 4.27x | 3.42x | 2.74x |
| PEG | - | -0.5x | 0x | 0.4x | 0.3x | 0.4x | 0.7x | 0.6x |
| Capitalization / Revenue | 0.62x | 0.53x | 0.81x | 0.78x | 0.77x | 0.96x | 0.85x | 0.75x |
| EV / Revenue | 0.86x | 0.84x | 1.04x | 1.05x | 1.02x | 1.2x | 1.03x | 0.92x |
| EV / EBITDA | 7.86x | 11.9x | 10.6x | 9.31x | 9.03x | 10.5x | 8.82x | 7.75x |
| EV / EBIT | 11.2x | 25.2x | 16x | 13x | 12.5x | 13.8x | 11.3x | 9.65x |
| EV / FCF | 23.1x | 72.8x | 12.8x | -24.7x | -24.3x | 30.8x | 28x | 18.5x |
| FCF Yield | 4.33% | 1.37% | 7.8% | -4.04% | -4.11% | 3.25% | 3.57% | 5.41% |
| Dividend per Share 3 | 550 | - | 500 | 2,300 | 3,300 | 3,682 | 3,996 | 4,366 |
| Rate of return | 0.63% | - | 0.4% | 1.54% | 2.02% | 1.41% | 1.53% | 1.68% |
| EPS 3 | 6,944 | 1,838 | 5,036 | 7,562 | 10,847 | 15,147 | 18,420 | 22,294 |
| Distribution rate | 7.92% | - | 9.93% | 30.4% | 30.4% | 24.3% | 21.7% | 19.6% |
| Net sales 1 | 1,591 | 1,600 | 1,777 | 2,166 | 2,399 | 3,064 | 3,487 | 3,934 |
| EBITDA 1 | 174.4 | 111.9 | 175.1 | 244.2 | 269.9 | 350.4 | 408.3 | 466.6 |
| EBIT 1 | 122.6 | 53.05 | 115.7 | 175.4 | 195.8 | 266.2 | 318.4 | 374.4 |
| Net income 1 | 34.44 | 20.85 | 37.8 | 88.42 | 131.1 | 172.8 | 209.8 | 254.7 |
| Net Debt 1 | 378.9 | 495.6 | 421.2 | 582.7 | 588.3 | 722.2 | 645.6 | 659.6 |
| Reference price 3 | 87,400.00 | 74,100.00 | 126,400.00 | 149,100.00 | 163,000.00 | 260,500.00 | 260,500.00 | 260,500.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.2x | 1.2x | 10.5x | 1.41% | 2.2B | |
| 23.22x | 4.37x | 16.02x | 2.78% | 367B | |
| 32.31x | 4.9x | 20.34x | 1.83% | 251B | |
| 19.05x | 2.84x | 12.53x | 3.32% | 137B | |
| 25.28x | 3.72x | 15.66x | 2.35% | 73.09B | |
| 58.34x | 8.28x | 31.93x | 0.26% | 52.06B | |
| 37.73x | 6.01x | 26.34x | 2.44% | 44.8B | |
| 37.47x | 2.8x | 15.58x | 1.42% | 39.55B | |
| 20.36x | 2.84x | 11.83x | 4.37% | 37.13B | |
| 18.48x | 2.47x | 11.47x | 4.75% | 36.05B | |
| Average | 28.94x | 3.94x | 17.22x | 2.49% | 104.04B | |
| Weighted average by Cap. | 27.66x | 4.33x | 17.48x | 2.52% |
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
