Valuation Amorepacific Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-03	CGS International Upgrades Amorepacific to Add from Hold; Price Target is KRW150,000	MT
06-24	Vertical AI Corp. announced that it has received funding from Schmidt, Amorepacific Corporation, Hustle Fund Management, LLC, BonAngels Venture Partners, Inc., Crew Capital	CI

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	7,611,315	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	2.27%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	6,959	6,666	6,388
Change	-	-17.39%	5.49%	-26.59%	13.25%	-1.98%	-4.21%	-4.17%
P/E	59.3x	70.6x	55.5x	12.2x	35x	21.3x	18.2x	16.5x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.42x	1.35x	1.28x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1.1x	1.6x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.65x	1.53x	1.43x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.51x	1.34x	1.2x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	9.57x	8.53x	7.62x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	14.8x	12.3x	10.5x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	14.6x	13x	11.4x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	6.87%	7.68%	8.74%
Dividend per Share ³	980	680	680	1,125	1,240	1,601	1,773	1,944
Rate of return	0.59%	0.49%	0.47%	1.07%	1.04%	1.3%	1.44%	1.58%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,784	6,760	7,443
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.7%	26.2%	26.1%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,610	4,960	5,332
EBITDA ¹	705.2	502.9	360	477.9	603.9	727.6	781.5	838.8
EBIT ¹	343.4	214.2	108.2	220.5	335.8	470.1	539.8	610
Net income ¹	193.7	134.5	180.1	593.2	235.7	363.7	419.9	468.4
Net Debt ¹	-740.3	-449.4	-324	-192	-342.4	-652.3	-945.2	-1,223
Reference price ³	167,000.00	137,500.00	145,000.00	104,800.00	119,500.00	123,100.00	123,100.00	123,100.00
Nbr of stocks (in thousands)	69,044	68,993	69,023	68,974	68,968	68,988	-	-
Announcement Date	09/02/22	01/02/23	25/01/24	06/02/25	06/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
L'ORÉAL	28.91x	4.52x	18.67x	2.03%	233B
GALDERMA GROUP AG	57.75x	8.16x	31.79x	0.26%	50.25B
APR CO., LTD.	25.42x	4.75x	18.05x	1.24%	9.35B
SHISEIDO COMPANY, LIMITED	26.79x	1.3x	10.07x	2.18%	6.82B
ELF BEAUTY	40.55x	2.67x	13.19x	-.--%	4.52B
INTERPARFUMS, INC.	24.59x	2.42x	12.61x	2.68%	3.82B
PROYA COSMETICS CO.,LTD.	14.32x	1.59x	8.81x	3.03%	3.34B
INTERPARFUMS	20.01x	2.47x	12.08x	3.86%	2.58B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	23.91x	-	-	3.89%	1.99B
Average	29.14x	3.48x	15.66x	2.13%	35.02B
Weighted average by Cap.	33.21x	4.94x	20.26x	1.75%