Cosmax 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 26, 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	2,155,676	1,691,638	1,434,092	840,714	991,611	999,543
Market Cap Growth	21.10%	17.96%	70.58%	-15.22%	-0.79%	24.53%
Enterprise Value	2,877,585	2,283,281	1,744,863	1,211,483	1,315,025	1,481,409
Last Close Price	190000.00	149100.00	124487.37	72684.48	85730.41	95305.49
PE Ratio	43.22	19.72	25.10	40.33	13.32	46.76
Forward PE	16.53	14.20	11.90	13.72	11.80	18.77
PS Ratio	0.92	0.78	0.81	0.53	0.62	0.72
PB Ratio	4.25	3.33	4.00	1.89	2.13	3.68
P/TBV Ratio	5.46	4.12	4.65	1.58	1.94	3.49
P/FCF Ratio	-	-	9.91	45.78	16.72	-
P/OCF Ratio	15.07	23.18	6.21	8.20	9.91	24.11
PEG Ratio	0.74	0.42	0.42	0.42	0.42	0.42
EV/Sales Ratio	1.22	1.05	0.98	0.76	0.83	1.07
EV/EBITDA Ratio	11.01	9.59	10.02	10.94	7.66	13.43
EV/EBIT Ratio	15.25	13.48	15.21	23.32	10.97	22.96
EV/FCF Ratio	-53.26	-	12.06	65.97	22.18	-
Debt / Equity Ratio	1.81	1.47	1.67	1.37	1.21	2.25
Debt / EBITDA Ratio	3.50	3.15	3.43	5.49	3.28	5.55
Debt / FCF Ratio	-	-	4.13	33.10	9.50	-
Net Debt / Equity Ratio	1.33	0.91	0.87	0.96	0.81	1.87
Net Debt / EBITDA Ratio	2.57	1.93	1.78	3.85	2.21	4.61
Net Debt / FCF Ratio	-12.45	-5.01	2.15	23.22	6.39	-29.09
Asset Turnover	1.22	1.24	1.20	1.14	1.22	1.16
Inventory Turnover	7.68	7.36	7.06	6.56	6.31	5.84
Quick Ratio	0.55	0.58	0.57	0.62	0.70	0.57
Current Ratio	0.78	0.85	0.83	0.89	1.01	0.87
Return on Equity (ROE)	10.67%	20.39%	9.42%	-3.62%	9.31%	-9.88%
Return on Assets (ROA)	6.13%	6.07%	4.86%	2.31%	5.76%	3.37%
Return on Invested Capital (ROIC)	7.48%	13.28%	6.69%	-16.15%	6.47%	-2106.00%
Return on Capital Employed (ROCE)	23.80%	20.70%	20.20%	8.90%	19.20%	13.70%
Earnings Yield	2.31%	5.07%	3.98%	2.48%	7.51%	2.14%
FCF Yield	-2.51%	-5.44%	10.09%	2.19%	5.98%	-1.75%
Dividend Yield	1.21%	1.54%	0.40%	-	0.64%	-
Payout Ratio	52.32%	6.61%	-	30.05%	-	42.29%
Buyback Yield / Dilution	-	-	-	-5.85%	-6.71%	0.01%
Total Shareholder Return	1.21%	1.54%	0.40%	-5.85%	-6.06%	0.01%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.