Cosmax

₩254,500As of Sun 8 Nov 2026, 12:00 UTC

KRX:192820Consumer Staples

Country South Korea

PE (Fwd) 21.40

TSR 10Y CAGR 9.39%

Div yield 1.30%

ROE —

Household & Personal Products

Beta (5Y) 0.75

PE TTM 23.46

TSR TTM 26.49%

Mkt cap ₩2.887T

ROIC —

SE Grade™

—

Value

Quality

Moat

—

1Y Price

Reference

₩265,720

4.41%

(27.33%)

Price above Reference Value

TTM

FYE 31 Dec KRW

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

2,399

Revenue₩B

—

1,591

1,600

1,777

2,166

2,399

2,558

10.80%

10.74

Revenue growth%

—

0.54

11.08

21.86

10.74

6.63

10.91

—

17.02

Gross margin%

—

17.32

12.78

16.48

19.27

17.02

16.88

17.02

8.16

Operating margin%

—

7.54

3.25

6.46

7.82

8.16

8.03

7.54

5.13

Net margin%

—

4.68

1.30

3.21

3.96

5.13

5.02

3.96

23.46

P/E ratio (avg)x

—

16.42

38.41

21.73

18.95

18.55

22.47

18.95

14.75

EV/EBITx

—

10.19

15.41

10.82

9.599

11.66

14.07

10.82

—

FCF yield (avg)%

—

FCF margin%

—

FCF / Net incomex

—

ROIC%

—

Return on equity%

—

Return on assets%

—

10,847

EPS₩

—

6,944

1,838

5,036

7,562

10,847

11,328

11.79%

—

43.44

EPS growth%

—

(73.54)

174.07

50.16

43.44

4.44

46.80

—

Bookvalue per sh₩

—

FCF per share₩

—

3,300

Dividend per sh₩

—

550.00

—

500.00

2,300

3,300

3,669

56.51%

—

1.30

Div yield (avg)%

—

0.48

—

0.46

1.60

1.64

1.44

1.04

—

30.42

Payout ratio%

—

7.92

—

9.93

30.41

30.42

32.39

9.93

11.35

Shares (diluted)M

—

10.72

11.35

◌11.35

1.43%

—

Buyback yield%

—

(5.85)

—

◌—

—

D/E ratiox

—

2,887

Enterprise value₩B

—

1,222

800.7

1,241

1,626

2,283

2,887

16.91%

—

LT debt₩M

—

Peers (US$2.129B)

Cap (US$)

LG H&H Co., Ltd.

2.669B

—

Kolmar Korea Co., Ltd.

1.895B

13.90x

AMOREPACIFIC Holdings…

1.628B

17.25x

KOSE Holdings Corporat…

2.151B

24.84x

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

4.190

3.735

Own earn%

—

Sh yield%

1.30

1.03

Owners

Insiders/Inst%

0.28

35.78

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

5/5

Revenue growth years

4/4

EPS growth years

3/4

Dividend streakyrs

Op margin range%

3–8

$1 testx

—

Incr. ROIC%

—

Cosmax, Inc. researches, develops, produces, and manufactures cosmetic and health function food products in Korea and internationally. The company operates through Cosmetic Business segment, Custom Cosmetic, and other Business segments.

Growth vs revenue

Latest

Trend

4Y CAGR

Rel growth

Revenue

₩2.399T

10.80%

1.00×

Cost of revenue

₩1.990T

10.90%

1.00×

Operating expenses

₩212.6B

8.10%

0.91×

Revenue by region

No breakdown available

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

Return on capital

n/m

Spread over hurdle

n/m