EN DE

Cosmo Advanced Materials & Technology Co (005070) Fair Value & Analysis

Basic Materials · KR · Market cap 1.2T KRW

CA Cosmo Advanced Materials & Technology Co 005070 · KO
Price36,550 KRW
Fair Value7,333 KRW
Upside-79.9%
Quality46/100
Watch Cosmo Advanced Materials & Technology Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/9)
Narrow moat 37/100
Evidence: Medium Range 4,028 KRW – 10,639 KRW Share as image

Fair value as of: Jul 22, 2026

From 13 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 22,240 KRW to 7,333 KRW (−67.0%) since Jun 25, 2026. Share price +2.4% over the past month.

Below-average quality, and screening another 80% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (10,639 KRW). The favourable scenario is already priced in.
  • The model range is unusually wide (4,028 KRW to 10,639 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

231,083 KRW 18,132 KRW Fair Value 7,333 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 18,132 KRW – 231,083 KRW · fair‑value band 4,028 KRW – 10,639 KRW · the 36,550 KRW price screens above the 7,333 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Cosmo Advanced Materials & Technology Co (005070) currently trades at 36,550 KRW, while our model-based Fair Value estimate is 7,333 KRW, implying the stock looks roughly 79.9% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Cosmo Advanced Materials & Technology Co generated revenue of 487B KRW at a net margin of 2.4%. Revenue grew 61.0% year over year. It earns a return on equity of 15.5%. Net debt stands at 97.8B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 4,028 KRW (bear case) to 10,639 KRW (bull case); at 36,550 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 45% below its 52-week high and 16% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -80%, 005070 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 34,887 KRW 52,644 KRW 79,430 KRW 80
Rev-Margin DCF 12,423 KRW 14,722 KRW 17,616 KRW 74
ROIC Compounder 1,517 KRW 1,631 KRW 1,732 KRW 72
All 13 models by family
DCF Models
FCF DCF 34,193 KRW 54,115 KRW 86,080 KRW 38
5Y Revenue Exit 12,423 KRW 14,128 KRW 15,683 KRW 39
5Y EBITDA Exit 14,953 KRW 18,867 KRW 23,000 KRW 41
10Y Revenue Exit 19,679 KRW 23,035 KRW 26,548 KRW 36
10Y EBITDA Exit 21,350 KRW 26,404 KRW 32,271 KRW 37
Earnings-Based
EPV 1,517 KRW 1,631 KRW 1,732 KRW 59
Multiples
EV/EBIT 1,840 KRW 2,162 KRW 2,484 KRW 53
EV/EBITDA 5,831 KRW 7,484 KRW 9,136 KRW 54
EV/Revenue 1,525 KRW 1,804 KRW 2,083 KRW 43
Asset-Based
NCAV (Graham) 7,482 KRW 10,026 KRW 14,964 KRW 50
Growth DCF
Growth DCF 34,887 KRW 52,644 KRW 79,430 KRW 80
Rev-Margin DCF 12,423 KRW 14,722 KRW 17,616 KRW 74
Economic Profit
ROIC Compounder 1,517 KRW 1,631 KRW 1,732 KRW 72

Widest divergence: DCF Models (23,035 KRW) versus Earnings-Based (1,631 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 487B KRW
Revenue growth (YoY) +61.0%
Net margin 2.4%
Return on equity 15.5%
Free cash flow 92.2B KRW FY2025
Operating margin 2.3%
More key figures
EPS growth (YoY) +1.3%
Net debt 97.8B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 50 · Market factors (momentum, volatility) 20

Profitability 19
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 17
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Cosmo Advanced Materials & Technology Co., Ltd. provides secondary battery cathode active materials in South Korea and internationally.

Full company description

Cosmo Advanced Materials & Technology Co., Ltd. provides secondary battery cathode active materials in South Korea and internationally. The company manufactures and supplies high-Ni cathode active materials used in electric vehicles and energy storage systems, including lithium cobalt oxide, as well as used in secondary batteries for IT, such as smartphones, tablet PCs, and laptops. It also provides MLCC release films and semiconductor, and toner, as well as black printer, color printer, black copier, and color copier toner. The company was formerly known as Seahan Media Co., Ltd. and changed its name to Cosmo Advanced Materials & Technology Co., Ltd. in March 2011. Cosmo Advanced Materials & Technology Co., Ltd. was founded in 1967 and is headquartered in Chungju-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Cosmo Advanced Materials & Technology Co reported revenue of 456B KRW in FY2025 versus 306B KRW in FY2021, a compound +10.5%/yr. Reported net income was −523M KRW in FY2025.

Growth Quality 80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
456B KRW
Latest YoY
−19.9%
Avg. growth/yr (3Y)
−2.1%
Avg. growth/yr (5Y)
+17.4%
Avg. growth/yr (12Y)
+9.5%
Revenue +10.5%/yr
FY21 306B KRW
FY22 486B KRW
FY23 630B KRW
FY24 570B KRW
FY25 456B KRW
Net income
FY21 18.0B KRW
FY22 27.7B KRW
FY23 27.0B KRW
FY24 17.6B KRW
FY25 −523M KRW

005070 screens 80% overvalued. Compare with Linde plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Cosmo Advanced Materials & Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/005070

Peer Group

Specialty Chemicals · 676 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside −80% · Bottom 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 3% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 61% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 19
PAST 62 · sector 23
HEALTH 99 · sector 95
DIVIDEND 0 · sector 25

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Cosmo Advanced Materials & Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Cosmo Advanced Materials & Technology Co (005070) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 7,333 KRW versus a price of 36,550 KRW, about −80% (overvalued).
What is the fair value of 005070?
Our model-based fair value for Cosmo Advanced Materials & Technology Co is 7,333 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 36,550 KRW.
What is the quality score of 005070?
Cosmo Advanced Materials & Technology Co has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Cosmo Advanced Materials & Technology Co (005070)?
Cosmo Advanced Materials & Technology Co reported trailing-twelve-month revenue of about 487B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 005070?
The net profit margin of Cosmo Advanced Materials & Technology Co is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Cosmo Advanced Materials & Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.