|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 07-30 | Amorepacific's Q2 Attributable Net Income Surges 147%; Shares Rise 7% | MT |
| 07-16 | LANEIGE Launches Bespoke Lip Sleeping Mask Experience In The U.S. Exclusively On Amazon | CI |
Company Valuation: Amorepacific Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,540,669 | 8,545,398 | 8,864,485 | 6,461,331 | 7,442,387 | 8,048,968 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 8.15% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,371 | 7,107 | 6,811 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 3.82% | -3.58% | -4.17% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 21.9x | 18.9x | 17x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.51x | 1.42x | 1.35x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.2x | 1.6x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.7x | 1.58x | 1.46x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.56x | 1.39x | 1.24x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10x | 8.86x | 7.9x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 15x | 12.7x | 10.8x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 14.9x | 13.7x | 11.6x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.73% | 7.3% | 8.64% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,599 | 1,806 | 1,941 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.23% | 1.39% | 1.49% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,942 | 6,874 | 7,626 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 26.9% | 26.3% | 25.4% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,733 | 5,098 | 5,511 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 737.4 | 802.6 | 862.2 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 490.1 | 557.5 | 631.1 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 370.6 | 430.3 | 482.7 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -677.9 | -942.1 | -1,238 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 130,000.00 | 130,000.00 | 130,000.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,916 | - | - |
| Announcement Date | 9/2/22 | 1/2/23 | 25/1/24 | 6/2/25 | 6/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.39x | 4.58x | 18.87x | 2.02% | 237B | |
| 58.24x | 8.14x | 31.51x | 0.27% | 50.95B | |
| 21.37x | 3.93x | 15.18x | 1.5% | 8.33B | |
| 30.67x | 1.46x | 11.3x | 1.9% | 7.91B | |
| 43.86x | 2.86x | 14.11x | -.--% | 4.89B | |
| 25.54x | 2.53x | 13.18x | 2.57% | 3.99B | |
| 15.35x | 1.71x | 9.58x | 2.83% | 3.56B | |
| 18.7x | 2.42x | 11.69x | 4.15% | 2.49B | |
| -5.06x | 0.94x | 6.39x | -.--% | 2.42B | |
| Average | 26.45x | 3.17x | 14.65x | 1.69% | 35.72B | |
| Weighted average by Cap. | 33.46x | 4.92x | 20.20x | 1.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A090430 Stock
- AMRWF Stock
- Valuation Amorepacific Corporation
Select your edition
All financial news and data tailored to specific country editions
