Cosmax Inc
KRX:192820

Watchlist Manager
Cosmax Inc Logo
Cosmax Inc
KRX:192820
Watchlist
Price: 196 100 KRW 12.44% Market Closed
Market Cap: 2.2T KRW

Relative Value

The Relative Value of one Cosmax Inc stock under the Base Case scenario is 272 093.6 KRW. Compared to the current market price of 196 100 KRW, Cosmax Inc is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
272 093.6 KRW
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
48
Median 3Y
0.7
Median 5Y
0.7
Industry
1
Forward
0.9
vs History
55
vs Industry
23
Median 3Y
22.7
Median 5Y
24.8
Industry
16.6
Forward
17.2
vs History
4
vs Industry
14
Median 3Y
8.7
Median 5Y
10.5
Industry
11.5
vs History
vs Industry
10
Median 3Y
11.4
Median 5Y
3.6
Industry
17.2
vs History
4
vs Industry
12
Median 3Y
2.6
Median 5Y
2.6
Industry
1.5
vs History
23
vs Industry
45
Median 3Y
0.9
Median 5Y
1
Industry
1.1
Forward
1
vs History
55
vs Industry
28
Median 3Y
5.6
Median 5Y
6
Industry
3.8
vs History
58
vs Industry
34
Median 3Y
9.6
Median 5Y
10.7
Industry
9.5
Forward
8.9
vs History
61
vs Industry
30
Median 3Y
13.4
Median 5Y
16.7
Industry
12.5
Forward
11.8
vs History
9
vs Industry
10
Median 3Y
12
Median 5Y
13.1
Industry
12
vs History
vs Industry
21
Median 3Y
22.4
Median 5Y
22.4
Industry
15
vs History
14
vs Industry
29
Median 3Y
1.5
Median 5Y
1.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Cosmax Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Cosmax Inc
KRX:192820
2.2T KRW 1 25.9 10.7 15
FR
L'Oreal SA
PAR:OR
200.6B EUR 4.6 31.3 19.3 23.4
UK
Unilever PLC
LSE:ULVR
116.5B GBP 2.3 23.8 146.6 169.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 52 36.5 40.1
UK
HALEON PLC
LSE:HLN
36.2B GBP 3.2 25.1 14.8 16.7
DE
Beiersdorf AG
XETRA:BEI
26.8B EUR 2.7 29.4 12.4 15.2
US
Estee Lauder Companies Inc
NYSE:EL
22.2B USD 1.5 -31.6 11.6 18.1
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 26 11.2 17.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9 -280.7 41.4 44.4
CN
Giant Biogene Holding Co Ltd
HKEX:2367
81.4B HKD 13.7 36.8 28.5 28.9
IN
Dabur India Ltd
NSE:DABUR
832.9B INR 6.6 46.3 34.7 42.3
P/E Multiple
Earnings Growth PEG
KR
Cosmax Inc
KRX:192820
Average P/E: 33
25.9
31%
0.8
FR
L'Oreal SA
PAR:OR
31.3
9%
3.5
UK
Unilever PLC
LSE:ULVR
23.8
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
52
9%
5.8
UK
HALEON PLC
LSE:HLN
25.1
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
29.4
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -31.6
43%
N/A
JP
Kao Corp
TSE:4452
26
10%
2.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -280.7 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
36.8
25%
1.5
IN
Dabur India Ltd
NSE:DABUR
46.3
9%
5.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Cosmax Inc
KRX:192820
Average EV/EBITDA: 33.4
10.7
16%
0.7
FR
L'Oreal SA
PAR:OR
19.3
7%
2.8
UK
Unilever PLC
LSE:ULVR
146.6
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
10%
3.6
UK
HALEON PLC
LSE:HLN
14.8
5%
3
DE
Beiersdorf AG
XETRA:BEI
12.4
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
11.6
4%
2.9
JP
Kao Corp
TSE:4452
11.2
7%
1.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.4
9%
4.6
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
28.5
22%
1.3
IN
Dabur India Ltd
NSE:DABUR
34.7
8%
4.3