|
End-of-day quote
Korea S.E.
08/10/2026
|
5-day change | 1st Jan Change | ||
| 135,900.00 KRW | -1.88% |
|
-1.81% | +13.72% |
| 09-29 | Amorepacific Corporation and Junevity Partner to Develop Next-Generation Products for Skin Rejuvenation | CI |
| 09-16 | Amorepacific Forecasts KRW4.95 Trillion in Sales | MT |
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 | 8,345,763 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 12.14% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,642 | 7,385 | 7,067 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 7.64% | -3.37% | -4.31% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 22.9x | 19.5x | 17.4x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.57x | 1.48x | 1.4x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.1x | 1.5x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.76x | 1.62x | 1.5x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.61x | 1.43x | 1.27x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10.4x | 9.11x | 8.07x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 15.6x | 13x | 11x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 15.7x | 14.2x | 12x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.36% | 7.05% | 8.37% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,619 | 1,814 | 1,982 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.19% | 1.33% | 1.46% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,936 | 6,969 | 7,798 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.3% | 26% | 25.4% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,738 | 5,149 | 5,581 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 736.2 | 811 | 875.9 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 490.3 | 568.7 | 645 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 371.1 | 436.1 | 490.5 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -703.6 | -960.8 | -1,279 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 135,900.00 | 135,900.00 | 135,900.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.32x | 1.65x | 10.6x | 1.17% | 6.35B | |
| 21.73x | 4.14x | 15.16x | 2.97% | 343B | |
| 28.72x | 4.42x | 18.23x | 2.07% | 223B | |
| 18.18x | 2.73x | 12.06x | 3.48% | 131B | |
| 24.05x | 3.55x | 14.95x | 2.44% | 69.52B | |
| 38.73x | 6.23x | 27.04x | 2.42% | 45.31B | |
| 51.58x | 7.28x | 28.08x | 0.3% | 45.48B | |
| 18.47x | 2.61x | 10.9x | 4.81% | 33.67B | |
| 32.47x | 2.46x | 13.67x | 1.65% | 34.17B | |
| 14.46x | 2.36x | 10.88x | 5.35% | 32.09B | |
| Average | 27.17x | 3.74x | 16.16x | 2.67% | 96.45B | |
| Weighted average by Cap. | 25.27x | 4.03x | 16.22x | 2.73% |
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
