Valuation Amorepacific Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
141,800.00 ^KRW	+2.90%		+9.08%	+18.66%

08-06	6pence announced that it has received KRW 2 billion in funding from Amorepacific Corporation, K2 Investment Co., Ltd., Kakao Ventures Corp.	CI
07-30	Amorepacific's Q2 Attributable Net Income Surges 147%; Shares Rise 7%	MT

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	8,766,682	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	17.79%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	8,089	7,825	7,528
Change	-	-17.39%	5.49%	-26.59%	13.25%	13.93%	-3.27%	-3.79%
P/E	59.3x	70.6x	55.5x	12.2x	35x	23.8x	20.6x	18.6x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.64x	1.55x	1.47x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1.3x	1.7x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.85x	1.72x	1.59x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.71x	1.53x	1.37x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	11x	9.75x	8.72x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	16.5x	14x	11.9x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	16.3x	14.7x	12.4x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	6.13%	6.8%	8.07%
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%	1.13%	1.27%	1.37%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,958	6,887	7,640
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	26.8%	26.2%	25.4%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,730	5,102	5,515
EBITDA ¹	705.2	502.9	360	477.9	603.9	737.4	802.6	863.2
EBIT ¹	343.4	214.2	108.2	220.5	335.8	490.1	558.4	632.1
Net income ¹	193.7	134.5	180.1	593.2	235.7	371.6	431.1	483.6
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	141,800.00	141,800.00	141,800.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMOREPACIFIC CORPORATION	23.8x	1.71x	10.97x	1.13%	6.22B
L'ORÉAL	29.35x	4.55x	18.75x	2.02%	238B
GALDERMA GROUP AG	60.2x	8.5x	32.64x	0.21%	52.35B
APR CO., LTD.	24.9x	4.56x	17.76x	1.38%	10.21B
SHISEIDO COMPANY, LIMITED	33.4x	1.63x	12.34x	1.66%	9.17B
ELF BEAUTY	51.66x	3.23x	15.78x	-.--%	5.81B
INTERPARFUMS, INC.	25.28x	2.5x	13.41x	2.6%	3.94B
PROYA COSMETICS CO.,LTD.	14.25x	1.56x	8.75x	3%	3.35B
INTERPARFUMS	18.86x	2.44x	11.8x	4.11%	2.52B
COTY INC.	-5.18x	0.95x	6.47x	-.--%	2.48B
Average	27.65x	3.16x	14.87x	1.61%	33.36B
Weighted average by Cap.	33.92x	4.91x	20.22x	1.67%