COSMAX BTI, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,120 KRW | +2.02% |
|
-0.49% | -4.80% |
Valuation
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 128,562 | 101,568 | 96,695 | - | - |
| Enterprise Value (EV) 2 | 128.6 | 101.6 | 599.7 | 537.7 | 462.7 |
| P/E ratio | - | 12.1 x | 0.93 x | 0.77 x | 0.67 x |
| Yield | - | - | 4.94% | 4.94% | 4.94% |
| Capitalization / Revenue | 0.27 x | - | 0.04 x | 0.04 x | 0.04 x |
| EV / Revenue | 0.27 x | - | 0.27 x | 0.21 x | 0.17 x |
| EV / EBITDA | - | - | 2.37 x | 1.85 x | 1.44 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 0.24 x | 0.18 x | - |
| Nbr of stocks (in thousands) | 9,559 | 9,555 | 9,555 | - | - |
| Reference price 3 | 13,450 | 10,630 | 10,120 | 10,120 | 10,120 |
| Announcement Date | 3/12/20 | 3/20/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 468.4 | - | 2,217 | 2,501 | 2,736 |
| EBITDA 1 | - | - | 253 | 291 | 322 |
| EBIT 1 | - | - | 185.6 | 218 | 243 |
| Operating Margin | - | - | 8.37% | 8.72% | 8.88% |
| Earnings before Tax (EBT) 1 | - | - | 147.8 | 180.4 | 206 |
| Net income 1 | 0.399 | 9.061 | 122.8 | 150 | - |
| Net margin | 0.09% | - | 5.54% | 6% | - |
| EPS 2 | - | 876.0 | 10,827 | 13,218 | 15,083 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | 500.0 | 500.0 | 500.0 |
| Announcement Date | 3/12/20 | 3/20/24 | - | - | - |
1KRW in Billions2KRW
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|
| Net sales 1 | 140.2 | 579.8 | 565.2 | 559.3 |
| EBITDA | - | - | - | - |
| EBIT 1 | 2.151 | 56.2 | 50.4 | 39.2 |
| Operating Margin | 1.53% | 9.69% | 8.92% | 7.01% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 5/14/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 503 | 441 | 366 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 1.988 x | 1.515 x | 1.137 x |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 29.2% | 27.2% | 24.2% |
| ROA (Net income/ Total Assets) | - | - | 7.4% | 8.2% | 8.4% |
| Assets 1 | - | - | 1,659 | 1,829 | - |
| Book Value Per Share 2 | - | - | 42,265 | 54,979 | - |
| Cash Flow per Share 2 | - | - | 17,145 | 20,038 | - |
| Capex 1 | - | - | 108 | 121 | 133 |
| Capex / Sales | - | - | 4.87% | 4.84% | 4.86% |
| Announcement Date | 3/12/20 | 3/20/24 | - | - | - |
1KRW in Billions2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10,120
KRW
Average target price
180,000
KRW
Spread / Average Target
+1,678.66%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.80% | 69.69M | |
| +17.57% | 8.44B | |
| +3.37% | 7.47B | |
| +5.65% | 6.31B | |
| -4.57% | 3.77B | |
| -2.14% | 1.33B | |
| -26.41% | 1.09B | |
| +15.61% | 988M | |
| -7.15% | 927M | |
| -16.17% | 801M |
- Stock Market
- Equities
- A044820 Stock
- Financials Cosmax BTI, Inc.