YOLFTbeta
Cosmax Inc

Cosmax Inc

192820 · KO · Consumer Defensive / Household & Personal Products

280,500.00KRW+3500.00 (+1.26%)

Price History

Full chart

Market Stats

Previous Close277,000.00
Open277,500.00
Day Range274,500.00 – 288,500.00
52-Week Range141,000.00 – 306,500.00
Volume76.70K
Market Cap2.98T
P/E (TTM)0.00
Forward P/E16.92
Dividend Yield1.18%
Beta0.80
50-Day Avg247,744.00
200-Day Avg199,690.00

About

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. The company offers skincare products under the Capsule+, IS-LCE, CeraPresso, Emulixir, Foamology, IRPT, and Solar Clear brands; base-make up under the Air Cloud, and skin fabric names; and make up under the Xfine, JellTeX, ARTCOTTA, Bi-Coat, creamline, Thixolash, and CRYSTAL PRISM brands; oriental medicine under the Ginsenology name; and fragrance under the Scenteritage brand, as well as hair care products. 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-si, South Korea.

Company Details

  • SectorConsumer Defensive
  • IndustryHousehold & Personal Products
  • CEOMr. Jae-Cheon Kim
  • Employees1.53K
  • Headquarters46, Jaekongdan 2-gil, Hwaseong-si, South Korea, Korea
  • Websitehttps://www.cosmax.com

Leadership

  • Mr. Kyung-Soo LeeFounder & Chairman · b. 1946
  • Mr. Choi KyungVice Chairman & President · b. 1952
  • Mr. Jae-Cheon KimVice Chairman & CEO · b. 1952
  • Mr. Sung-Ki MoonVice Chairman & CEO of Cosmax BTI · b. 1949

Financials

Income Statement

Currency: KRW2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue336.23B533.34B756.96B883.95B1.26T1.33T1.38T1.59T1.60T1.78T2.17T2.40T
Growth (%)-+58.62%+41.93%+16.78%+42.51%+5.63%+3.92%+15.08%+0.54%+11.08%+21.86%+10.74%
Cost of Revenue273.86B446.36B638.86B772.05B1.11T1.15T1.17T1.31T1.39T1.48T1.75T1.99T
Gross Profit67.20B86.98B118.11B111.90B154.71B183.47B210.84B277.51B205.27B293.65B418.21B409.01B
Gross Margin19.99%16.31%15.60%12.66%12.28%13.79%15.25%17.44%12.83%16.52%19.31%17.05%
Operating Expense42.86B51.06B65.49B76.76B102.37B129.47B144.20B154.91B152.17B177.96B242.81B213.22B
Operating Income24.34B35.92B52.62B35.14B52.34B54.00B66.64B122.60B53.10B115.69B175.40B195.79B
Operating Margin7.24%6.73%6.95%3.98%4.15%4.06%4.82%7.70%3.32%6.51%8.10%8.16%
EBITDA---54.83B80.02B96.56B65.98B147.58B85.95B175.77B251.79B277.38B
EBITDA Margin---6.20%6.35%7.26%4.77%9.27%5.37%9.89%11.62%11.56%
Net Income16.61B21.24B34.78B18.86B32.62B31.82B21.38B74.44B20.85B57.14B85.80B123.06B
Net Income Margin4.94%3.98%4.59%2.13%2.59%2.39%1.55%4.68%1.30%3.21%3.96%5.13%
R&D--910.33K910.33K910.33K910.33K---43.70M1.47B2.34B
R&D as % of Total Revenue--0.00%0.00%0.00%0.00%---0.00%0.07%0.10%
Interest Expense000018.50B22.64B20.04B17.51B20.97B32.11B45.35B46.72B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%1.47%1.70%1.45%1.10%1.31%1.81%2.09%1.95%

Balance Sheet

Currency: KRW2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets325.70B438.93B665.92B934.02B1.06T1.20T1.19T1.41T1.40T1.56T1.93T2.13T
Total Liabilities245.17B342.41B458.60B705.63B819.69B887.88B917.14B946.54B952.20B1.20T1.42T1.51T
Total Equity80.79B97.86B210.93B218.12B265.41B343.47B342.87B561.31B581.13B362.52B473.40B558.16B
Cash10.50B17.13B68.33B38.98B35.17B76.56B102.51B99.83B169.12B256.89B256.41B192.28B
Net Debt---365.82B480.87B457.98B491.98B431.80B391.96B286.46B440.70B585.71B

Cash Flow

Currency: KRW2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow1.17B-6.50B23.47B-6.62B-54.59B74.57B41.46B100.05B102.53B231.02B72.97B86.70B
Investing Cash Flow-54.72B-47.07B-97.54B-172.68B-56.70B-95.89B-64.61B-143.69B----
Financing Cash Flow43.51B60.19B124.92B150.10B107.49B62.94B50.68B32.50B----
Capital Expenditure41.54B42.45B90.30B80.22B48.95B104.82B58.96B40.75B84.36B90.08B168.52B192.73B
Free Cash Flow----172.93B-106.11B-31.56B-18.95B57.94B18.17B140.94B-95.56B-106.02B
Dividends Paid4.49B4.49B6.30B10.05B3.01B6.03B9.04B-6.26B-5.67B26.10B
FCF to OCF---2613.54%194.37%-42.32%-45.70%57.91%17.72%61.01%-130.96%-122.28%
Dividend Paid to FCF----5.81%-2.84%-19.10%-47.72%-34.48%--5.94%-24.61%

Earnings

Report DateSep 3, 2014Nov 14, 2014Feb 17, 2015May 14, 2015Aug 17, 2015Nov 16, 2015Mar 9, 2016May 9, 2016Aug 8, 2016Nov 3, 2016Feb 13, 2017May 11, 2017Aug 9, 2017Nov 13, 2017Feb 13, 2018May 10, 2018Aug 13, 2018Nov 6, 2018Feb 14, 2019May 13, 2019Aug 9, 2019Nov 14, 2019Feb 20, 2020May 15, 2020Aug 14, 2020Nov 16, 2020Mar 2, 2021May 17, 2021Aug 17, 2021Nov 15, 2021Mar 7, 2022May 16, 2022Aug 16, 2022Nov 14, 2022Mar 9, 2023May 15, 2023Aug 11, 2023Nov 14, 2023Mar 7, 2024May 16, 2024Aug 14, 2024Nov 14, 2024Mar 17, 2025May 13, 2025Aug 13, 2025Nov 13, 2025Mar 18, 2026May 11, 2026Aug 13, 2026
EPS Estimate-622.43--1002.00791.00580.001513.071359.78863.44472.731225.72956.58738.53469.94777.961199.66950.86897.241201.211296.10397.07814.901250.001188.481300.941381.601238.001812.721478.501069.571107.601239.161957.70-974.00419.972089.491967.862213.002708.333458.462644.901338.332218.202967.713268.512113.562602.103772.09
EPS Actual779.18409.00262.52477.991111.00633.00120.01931.191125.80646.101077.00340.001049.00326.00161.00928.001182.00524.00613.00896.00910.64377.00946.91478.002017.00581.00-929.271599.003164.00985.001337.581347.001013.00997.00-1519.00591.002684.001343.00418.461696.002965.001856.001046.00717.001844.00789.007497.003664.004292.00
Surprise--34.29%--10.88%-19.97%-79.31%-38.46%-17.21%-25.17%127.83%-72.26%9.66%-55.86%-65.74%19.29%-1.47%-44.89%-31.68%-25.41%-29.74%-5.05%16.20%-61.76%69.71%-55.34%-167.26%29.16%74.54%-33.38%25.06%21.61%-18.25%-49.07%-55.95%40.72%28.45%-31.75%-81.09%-37.38%-14.27%-29.83%-21.84%-67.68%-37.86%-75.86%254.71%40.81%13.78%
Timing-Pre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap2.98T
Enterprise Value3.84T
Trailing P/E0.00
Forward P/E16.92
Price / Sales1.12
Price / Book4.77
Revenue (TTM)2.66T
Gross Profit (TTM)448.12B
EBITDA288.77B
Profit Margin6.92%
Operating Margin9.20%
Return on Equity32.06%
Return on Assets5.60%
Shares Outstanding11.35M
Shares Float7.02M
Beta0.80
Dividend Yield1.18%
Dividend Rate3,300.00
Payout Ratio20.32%

Dividends

20261×
3300.00Mar 30, 2026
20241×
2300.00Dec 27, 2024
20231×
500.00Dec 27, 2023
20221×
550.00Dec 28, 2022
20211×
550.00Dec 29, 2021
20201×
900.00Dec 29, 2020
20191×
884.31Dec 27, 2019
20181×
589.54Dec 27, 2018
20171×
294.77Dec 27, 2017
20161×
982.57Dec 28, 2016
20151×
673.47Dec 29, 2015
20141×
481.05Dec 29, 2014

Stock Splits

  • May 13, 20211664:1635
  • Nov 9, 2016862:843