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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	2,507,391	1,849,343	1,691,638	1,434,092	840,714	991,611
Market Cap Growth	30.31%	9.32%	17.96%	70.58%	-15.22%	-0.79%
Enterprise Value	3,165,563	2,571,252	2,283,281	1,744,863	1,211,483	1,315,025
Last Close Price	221000.00	160376.10	146699.85	122483.43	71514.44	84350.36
PE Ratio	20.37	15.03	19.72	25.10	40.33	13.32
Forward PE	18.51	14.98	14.20	11.90	13.72	11.80
PS Ratio	1.05	0.77	0.78	0.81	0.53	0.62
PB Ratio	4.09	3.02	2.92	4.00	1.89	2.13
P/TBV Ratio	5.07	3.74	4.12	4.65	1.58	1.94
P/FCF Ratio	-	-	-	9.91	45.78	16.72
P/OCF Ratio	28.92	21.33	23.18	6.21	8.20	9.91
PEG Ratio	1.10	0.16	0.16	0.16	0.16	0.17
EV/Sales Ratio	1.32	1.07	1.05	0.98	0.76	0.83
EV/EBITDA Ratio	11.73	9.53	9.59	10.02	10.94	7.66
EV/EBIT Ratio	16.17	13.14	13.48	15.21	23.32	10.97
EV/FCF Ratio	-31.57	-	-	12.06	65.97	22.18
Debt / Equity Ratio	1.35	1.35	1.29	1.67	1.37	1.21
Debt / EBITDA Ratio	3.06	3.06	3.15	3.43	5.49	3.28
Debt / FCF Ratio	-	-	-	4.13	33.10	9.50
Net Debt / Equity Ratio	0.99	0.99	0.79	0.87	0.96	0.81
Net Debt / EBITDA Ratio	2.24	2.24	1.93	1.78	3.85	2.21
Net Debt / FCF Ratio	-6.02	-6.02	-5.01	2.15	23.22	6.39
Asset Turnover	1.18	1.18	1.24	1.20	1.14	1.22
Inventory Turnover	7.54	7.54	7.36	7.06	6.56	6.31
Quick Ratio	0.55	0.55	0.62	0.57	0.62	0.70
Current Ratio	0.81	0.81	0.90	0.83	0.89	1.01
Return on Equity (ROE)	21.98%	21.98%	18.83%	9.42%	-3.62%	9.31%
Return on Assets (ROA)	6.03%	6.03%	6.07%	4.86%	2.31%	5.76%
Return on Invested Capital (ROIC)	13.69%	14.52%	12.73%	6.69%	-16.15%	6.47%
Return on Capital Employed (ROCE)	21.20%	21.20%	19.00%	20.20%	8.90%	19.20%
Earnings Yield	4.91%	6.65%	5.07%	3.98%	2.48%	7.51%
FCF Yield	-4.00%	-5.42%	-5.44%	10.09%	2.19%	5.98%
Dividend Yield	1.46%	2.06%	1.57%	0.41%	-	0.65%
Payout Ratio	21.20%	21.20%	6.61%	-	30.05%	-
Buyback Yield / Dilution	-	-	-	-	-5.85%	-6.71%
Total Shareholder Return	1.46%	2.06%	1.57%	0.41%	-5.85%	-6.05%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.