|
End-of-day quote
Korea S.E.
10/09/2026
|
5-day change | 1st Jan Change | ||
| 138,500.00 KRW | +0.14% |
|
-2.81% | +15.90% |
| 08-25 | Amorepacific Disposes of 33,949 Treasury Shares for KRW3.94 Billion | MT |
| 08-14 | Amorepacific Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | 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 | 8,549,241 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 14.87% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,875 | 7,606 | 7,311 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 10.92% | -3.42% | -3.88% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 23.2x | 20.1x | 18.1x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.6x | 1.51x | 1.44x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.3x | 1.6x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.81x | 1.67x | 1.55x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.67x | 1.49x | 1.32x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10.7x | 9.45x | 8.45x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 16.1x | 13.5x | 11.5x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 15.7x | 14.3x | 12x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.39% | 7.02% | 8.34% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,619 | 1,806 | 1,974 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.17% | 1.3% | 1.43% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,968 | 6,880 | 7,671 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.1% | 26.2% | 25.7% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,730 | 5,110 | 5,528 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 734.4 | 805 | 865.2 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 489.5 | 561.6 | 634.7 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 371.1 | 431.8 | 484.5 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -673.7 | -942.8 | -1,238 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 138,500.00 | 138,500.00 | 138,500.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,927 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.21x | 1.67x | 10.72x | 1.17% | 6.35B | |
| 28.82x | 4.43x | 18.3x | 2.07% | 232B | |
| 50.36x | 7.21x | 27.68x | 0.25% | 44.17B | |
| 23.32x | 4.24x | 16.47x | 1.42% | 10.04B | |
| 29.93x | 1.53x | 11.34x | 1.83% | 8.64B | |
| 51.83x | 3.15x | 15.33x | -.--% | 5.65B | |
| 22.61x | 2.28x | 12.26x | 2.9% | 3.54B | |
| 12.3x | 1.52x | 8.33x | 3.8% | 3.41B | |
| 20.66x | 2.72x | 13.06x | 3.6% | 2.83B | |
| 17.36x | 1.27x | 8.81x | 0.71% | 2.45B | |
| Average | 28.04x | 3.00x | 14.23x | 1.78% | 31.96B | |
| Weighted average by Cap. | 31.54x | 4.56x | 18.86x | 1.77% |
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
- Valuation Amorepacific Corporation
Select your edition
All financial news and data tailored to specific country editions
