Loading...
XKRX
192820
Market cap1.32bUSD
Apr 11, Last price  
165,000.00KRW
1D
3.00%
1Q
11.94%
Jan 2017
38.08%
IPO
113.73%
Name

Cosmax Inc

Chart & Performance

D1W1MN
No data to show
P/E
32.76
P/S
1.05
EPS
5,036.07
Div Yield, %
—
Shrs. gr., 5y
2.10%
Rev. gr., 5y
7.13%
Revenues
2.17t
+21.86%
336,230,290,990533,342,717,780756,963,565,000883,950,013,5701,259,716,816,0601,330,652,928,9701,382,880,688,5201,591,487,621,5001,600,125,770,1901,777,494,448,3202,166,089,636,740
Net income
85.80b
+50.16%
16,605,447,82021,243,854,22034,781,930,68018,855,174,65032,621,456,32018,319,679,110-29,053,381,42034,336,481,890-16,446,826,86057,137,182,68085,796,823,720
CFO
72.97b
-68.42%
1,169,690,940-6,503,440,45023,468,728,140-6,616,556,840-54,592,032,65074,567,223,71041,459,691,390100,045,547,950102,531,468,480231,020,761,95072,966,186,220
Dividend
Dec 27, 2023500 KRW/sh
Earnings
May 12, 2025

Profile

Cosmax, Inc. researches, develops, produces, and sells cosmetic, health function food, and pharmaceutical products in Korea and internationally. The company offers skincare, color cosmetics, and hair care products, as well as mask sheets and eye patches. It also develops and manufactures medical supplies and devices; raw materials for cosmetic products; and functional containers and filling packaging products for cosmetics. The company was formerly known as Miroto Korea and changed its name to Cosmax, Inc. in 1994. Cosmax, Inc. was founded in 1992 and is headquartered in Hwaseong, South Korea.
URL
https://www.cosmax.com/
IPO date
Apr 07, 2014
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,166,089,637
21.86%
1,777,494,448
11.08%
1,600,125,770
0.54%
Cost of revenue
1,862,877,501
1,565,471,444
1,538,154,270
Unusual Expense (Income)
NOPBT
303,212,136
212,023,004
61,971,500
NOPBT Margin
14.00%
11.93%
3.87%
Operating Taxes
49,213,493
46,420,850
22,616,508
Tax Rate
16.23%
21.89%
36.50%
NOPAT
253,998,643
165,602,154
39,354,993
Net income
85,796,824
50.16%
57,137,183
-447.41%
(16,446,827)
-147.90%
Dividends
(5,672,831)
(6,264,361)
Dividend yield
0.34%
0.75%
Proceeds from repurchase of equity
(114,800,866)
3,058
BB yield
8.01%
0.00%
Debt
Debt current
526,328,955
453,747,974
516,985,096
Long-term debt
274,840,565
196,975,656
137,670,156
Deferred revenue
Other long-term liabilities
85,873,850
181,413,405
49,347,216
Net debt
515,614,184
275,456,633
430,466,801
Cash flow
Cash from operating activities
72,966,186
231,020,762
102,531,468
CAPEX
(164,916,321)
(86,283,324)
(84,364,779)
Cash from investing activities
(160,026,022)
(104,497,982)
(31,251,949)
Cash from financing activities
67,515,595
(39,233,386)
3,471,944
FCF
46,320,157
227,872,040
27,886,096
Balance
Cash
288,648,889
286,391,879
181,374,448
Long term investments
(3,093,553)
88,875,118
42,814,003
Excess cash
177,250,854
286,392,275
144,182,162
Stockholders' equity
424,662,792
301,574,657
186,362,624
Invested Capital
1,131,161,113
850,618,756
941,747,060
ROIC
25.63%
18.48%
4.10%
ROCE
22.53%
18.65%
5.71%
EV
Common stock shares outstanding
11,344
11,346
11,346
Price
149,100.00
17.96%
126,400.00
70.58%
74,100.00
-15.22%
Market cap
1,691,442,585
17.95%
1,434,091,677
70.58%
840,713,554
-10.26%
EV
2,242,469,324
1,705,592,803
1,134,301,620
EBITDA
372,019,194
271,456,655
120,780,097
EV/EBITDA
6.03
6.28
9.39
Interest
45,349,292
32,114,913
20,969,716
Interest/NOPBT
14.96%
15.15%
33.84%