Cosmax BTI Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	143,418	82,745	101,568	84,751	129,946	167,687
Market Cap Growth	76.59%	-18.53%	19.84%	-34.78%	-22.51%	30.43%
Enterprise Value	592,216	505,190	506,232	510,857	550,565	557,074
Last Close Price	15010.00	8660.00	10078.91	8132.98	12469.96	15784.11
PE Ratio	11.79	5.03	11.21	-	9.19	-
Forward PE	-	19.71	19.71	19.71	19.71	19.71
PS Ratio	0.23	0.14	0.16	0.14	0.23	0.32
PB Ratio	0.54	0.29	0.40	0.26	0.38	0.51
P/TBV Ratio	0.65	0.37	0.49	0.30	0.46	0.63
P/FCF Ratio	-	19.56	39.63	5.21	-	5.85
P/OCF Ratio	4.82	3.47	3.41	2.83	-	4.04
PEG Ratio	-	0.87	0.87	0.87	0.87	0.87
EV/Sales Ratio	0.96	0.85	0.81	0.83	0.96	1.06
EV/EBITDA Ratio	9.24	11.28	10.87	16.06	13.66	19.85
EV/EBIT Ratio	16.46	30.08	25.00	150.24	46.18	461.94
EV/FCF Ratio	-440.31	119.44	197.52	31.42	-	19.43
Debt / Equity Ratio	1.99	1.81	1.83	1.43	1.38	1.29
Debt / EBITDA Ratio	10.18	11.33	9.94	14.66	11.68	15.29
Debt / FCF Ratio	-	120.01	180.63	28.68	-	14.97
Net Debt / Equity Ratio	1.60	1.52	1.52	1.14	1.12	0.99
Net Debt / EBITDA Ratio	8.21	9.54	8.25	11.66	9.51	11.72
Net Debt / FCF Ratio	-318.30	101.03	149.92	22.81	-41.56	11.47
Asset Turnover	0.65	0.65	0.69	0.65	0.63	0.59
Inventory Turnover	6.98	7.42	7.87	7.38	7.32	6.84
Quick Ratio	0.34	0.32	0.32	0.43	0.45	0.43
Current Ratio	0.48	0.45	0.46	0.60	0.65	0.58
Return on Equity (ROE)	1.59%	3.02%	0.86%	-6.06%	1.29%	-4.99%
Return on Assets (ROA)	1.58%	1.15%	1.40%	0.22%	0.81%	0.08%
Return on Invested Capital (ROIC)	1.38%	1.08%	0.70%	0.48%	0.36%	0.18%
Return on Capital Employed (ROCE)	6.90%	4.60%	6.40%	0.70%	2.20%	0.30%
Earnings Yield	8.48%	19.89%	8.92%	-7.70%	10.88%	-3.84%
FCF Yield	-0.94%	5.11%	2.52%	19.18%	-7.10%	17.09%
Dividend Yield	2.99%	5.20%	-	-	-	-
Payout Ratio	35.33%	20.32%	-	-	15.80%	-
Buyback Yield / Dilution	2.53%	9.32%	13.16%	-20.83%	-5.11%	0.04%
Total Shareholder Return	5.69%	14.51%	13.16%	-20.83%	-5.11%	0.04%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.