192820 - Cosmax, Inc.

192820 Summary

Consumer

Stock Price & Overview

₩275,500 -6,500 (-2.30%) Close · Sep 4, 2026 KST

KOSPI | ₩KRW | Close: ₩275,500 ≈ US$197 · Market cap ₩3.1tn (≈ $2.2bn)

192820 Financial Statements

Breakdown ₩ tn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Revenue	2.40	2.17	1.78	1.60	1.59	1.38	1.33	1.26	0.88	0.76	0.53
Cost of Revenue	1.99	1.75	1.48	1.39	1.31	1.17	1.15	1.11	0.77	0.64	0.45
Gross Profit	0.41	0.42	0.29	0.21	0.28	0.21	0.18	0.15	0.11	0.12	0.09
Selling, General & Administrative	0.21	0.24	0.18	0.15	0.15	0.14	0.13	0.10	0.08	0.07	0.05
Operating Income	0.20	0.18	0.12	0.05	0.12	0.07	0.05	0.05	0.04	0.05	0.04
Finance Income	0.06	0.05	0.02	0.02	0.02	0.01	0.01	0.01	0.00	0.01	0.00
Finance Costs	0.10	0.07	0.04	0.04	0.02	0.03	0.03	0.02	0.02	0.01	0.01
Pretax Income	0.16	0.14	0.08	0.01	0.08	0.00	0.04	0.04	0.03	0.05	0.03
Income Tax Expense	0.03	0.05	0.05	0.02	0.04	0.03	0.02	0.02	0.01	-0.02	0.01
Net Income	0.13	0.09	0.04	-0.02	0.03	-0.03	0.02	0.02	0.02	0.03	0.02
Total Comprehensive Income	0.13	0.12	0.03	-0.01	0.06	-0.04	0.02	0.02	0.02	0.02	0.02

Breakdown ₩ tn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Total Assets	2.13	1.93	1.56	1.40	1.41	1.19	1.20	1.06	0.93	0.67	0.44
Current Assets	0.98	0.94	0.82	0.74	0.79	0.62	0.62	0.60	0.50	0.40	0.26
Cash & Cash Equivalents	0.19	0.26	0.26	0.17	0.10	0.10	0.08	0.04	0.04	0.07	0.02
Inventories	0.27	0.26	0.22	0.20	0.22	0.19	0.21	0.21	0.18	0.13	0.08
Trade Receivables	0.43	0.35	0.27	0.30	0.35	0.30	0.30	0.31	0.24	0.19	0.14
Non-current Assets	1.15	0.99	0.74	0.66	0.62	0.57	0.59	0.47	0.43	0.27	0.18
Property, Plant & Equipment	0.93	0.78	0.55	0.49	0.47	0.44	0.43	0.33	0.31	0.24	0.16
Intangible Assets	0.06	0.06	0.05	0.05	0.05	0.06	0.10	0.10	0.09	0.01	0.01
Total Liabilities	1.51	1.42	1.20	0.95	0.95	0.92	0.89	0.82	0.71	0.46	0.34
Current Liabilities	1.20	1.11	0.99	0.81	0.79	0.72	0.72	0.65	0.52	0.38	0.30
Non-current Liabilities	0.31	0.31	0.21	0.14	0.16	0.20	0.17	0.17	0.18	0.07	0.05
Total Equity	0.61	0.51	0.36	0.44	0.47	0.27	0.32	0.24	0.23	0.21	0.10
Share Capital	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.00
Retained Earnings	0.48	0.38	0.31	0.27	0.25	0.17	0.16	0.13	0.07	0.06	0.03

Breakdown ₩ bn	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015
Cash from Operating Activities	86.7	73.0	231.0	102.5	100.0	41.5	74.6	-54.6	-6.6	23.5	-6.5
Cash from Investing Activities	-179.4	-160.0	-104.5	-31.3	-143.7	-64.6	-95.9	-56.7	-172.7	-97.5	-47.1
Purchase of Property, Plant & Equipment	187.0	164.9	86.3	84.2	40.8	59.0	—	—	—	—	—
Cash from Financing Activities	28.3	67.5	-39.2	3.5	32.5	50.7	62.9	107.5	150.1	124.9	60.2
Dividends Paid	26.1	5.7	0.0	6.3	—	9.0	6.0	3.0	10.0	6.3	4.5
Net Change in Cash	-64.1	-0.7	87.7	69.6	-2.7	25.9	41.4	-3.9	-29.3	51.1	6.6

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Revenue	794.9	682.0	601.0	585.6	623.6	588.6	558.0	529.8	551.5	526.8
Cost of Revenue	652.4	567.0	507.1	488.2	510.7	483.7	450.0	432.2	439.4	426.2
Gross Profit	142.5	115.0	93.9	97.4	112.9	104.8	108.0	97.6	112.0	100.6
Selling, General & Administrative	68.8	62.0	53.0	54.7	52.0	53.5	68.2	54.2	65.3	55.1
Operating Income	73.7	53.0	40.9	42.7	60.8	51.3	39.8	43.4	46.7	45.5
Finance Income	9.5	16.3	35.0	4.7	3.7	20.7	23.1	-7.9	23.3	8.7
Finance Costs	18.5	18.3	12.3	9.5	27.0	49.7	26.2	12.1	15.2	14.3
Pretax Income	64.7	55.4	64.9	40.0	26.4	25.2	29.4	22.6	51.7	33.9
Income Tax Expense	14.7	11.6	-23.1	29.4	4.6	14.6	16.6	2.0	16.4	14.3
Net Income	50.0	43.8	87.9	10.7	21.8	10.6	12.9	20.6	35.3	19.6
Total Comprehensive Income	64.6	70.9	105.7	24.9	-2.9	6.2	33.3	23.7	32.4	30.8

Breakdown ₩ tn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Total Assets	2.67	2.52	2.13	2.06	2.01	2.05	1.93	1.79	1.88	1.73
Current Assets	1.36	1.27	0.98	0.99	0.99	1.03	0.94	0.89	0.99	0.91
Cash & Cash Equivalents	0.34	0.37	0.19	0.21	0.22	0.26	0.26	0.21	0.31	0.27
Inventories	0.38	0.29	0.27	0.25	0.24	0.25	0.26	0.25	0.24	0.21
Trade Receivables	0.56	0.50	0.43	0.43	0.44	0.43	0.35	0.36	0.36	0.34
Non-current Assets	1.32	1.25	1.15	1.07	1.03	1.02	0.99	0.91	0.89	0.83
Property, Plant & Equipment	1.07	1.02	0.93	0.87	0.82	0.81	0.78	0.71	0.71	0.66
Intangible Assets	0.07	0.07	0.06	0.06	0.06	0.06	—	0.06	0.06	0.06
Total Liabilities	1.96	1.87	1.51	1.55	1.52	1.55	1.42	1.32	1.43	1.31
Current Liabilities	1.50	1.48	1.20	1.26	1.21	1.26	1.11	1.03	1.16	1.06
Non-current Liabilities	0.46	0.39	0.31	0.29	0.31	0.29	0.31	0.28	0.27	0.25
Total Equity	0.71	0.65	0.61	0.51	0.49	0.49	0.51	0.48	0.45	0.42
Share Capital	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Retained Earnings	0.54	0.49	0.48	0.40	0.39	0.37	0.38	0.38	0.36	0.33

Breakdown ₩ bn	2026 Q2	2026 Q1	2025 Q4	2025 Q3	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1
Cash from Operating Activities	-36.7	99.7	34.9	58.2	-34.3	27.8	91.3	-62.2	29.1	14.8
Cash from Investing Activities	-24.9	-77.5	-36.4	-61.3	-48.6	-33.0	-50.0	-54.1	-46.9	-9.0
Purchase of Property, Plant & Equipment	38.8	83.5	46.9	57.6	49.3	33.2	57.0	37.6	47.4	22.9
Cash from Financing Activities	23.8	143.2	-16.8	-16.6	52.6	9.1	-4.7	15.1	50.0	7.2
Dividends Paid	—	—	0.0	0.0	—	—	11.3	0.0	—	—
Net Change in Cash	-32.6	177.0	-13.7	-13.0	-41.3	3.9	48.2	-102.0	35.6	17.5

Consolidated (CFS), from DART. 11 fiscal years and 10 quarters. Accounts matched on IFRS account_id, not Korean labels, so the same line holds across years where the Korean wording changed. Quarterly figures are three-month values: income quarters from DART's three-month column, cash-flow quarters differenced from DART's cumulative figures, and Q4 as annual minus nine-month cumulative.

192820 Growth

FY2025 ₩bn	Latest	1-yr	3-yr CAGR	5-yr CAGR	10-yr CAGR
Revenue	2,398.8	+10.7%	+14.4%	+11.6%	+16.2%
Operating income	195.8	+11.6%	+54.5%	+24.1%	+18.5%
Net income	131.1	+48.2%	—	—	+21.4%
EPS	₩11,549	+48.2%	—	—	+21.4%
Operating cash flow	86.7	+18.8%	-5.4%	+15.9%	—
Shareholders' equity	612.3	+20.3%	+11.3%	+17.6%	+20.3%

Compound annual growth from the DART annual statements on this page. n/m where either end of the period is a loss or missing. EPS uses today's share count for every year.

192820 Profitability

Ratio	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Gross margin	17.1%	19.3%	16.5%	12.8%	17.4%	15.2%
Operating margin	8.2%	8.1%	6.5%	3.3%	7.7%	4.8%
Net margin	5.5%	4.1%	2.1%	-1.0%	2.2%	-2.1%
Return on equity	23.4%	20.4%	9.4%	-3.6%	9.3%	-9.9%
Return on assets	6.5%	5.1%	2.6%	-1.2%	2.6%	-2.4%
Operating cash flow / revenue	3.6%	3.4%	13.0%	6.4%	6.3%	3.0%
Capex / revenue	7.8%	7.6%	4.9%	5.3%	2.6%	4.3%

Margins divide by revenue for the same year. Return on equity and assets divide net income by the average of that year's and the prior year's balance, as DART reports them (consolidated, including minority interests).

Similar to 192820

Symbol	Last Price
271560Orion Corporation	₩126,300 -2.3%
051900LG H&H	₩294,000 +0.9%
161890Kolmar Korea	₩145,800 -3.2%
257720Silicon2 Co., Ltd.	₩48,000 -1.0%
097950CJ Cheil Jedang Corp.	₩183,400 -1.3%
004370Nongshim Co., Ltd.	₩430,000 -0.1%
383220F & F Co., Ltd.	₩66,900 +0.9%
483650d'Alba Global	₩190,600 +0.1%
081660Misto Holdings Corporation	₩41,400 +1.2%
002790Amorepacific Holdings	₩26,400 +0.2%

Compare all 29 in Consumer

What a US investor should know

Trading hours09:00–15:30 KST — 20:00–02:30 US Eastern the night before.
Daily limitKorean stocks can move at most ±30% in a session before trading halts.
Getting exposureKRX shares are not directly tradable in most US brokerage accounts. The usual routes are Korea ETFs or an international account.
ReportingKorean issuers file to DART, not the SEC. Half-year and quarterly reports land about 45 days after period end.