Valuation Amorepacific Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 01/07/2026			5-day change	1st Jan Change
113,600.00 ^KRW	+7.47%		+15.92%	-4.94%

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
04-29	Amorepacific's Net Attributable Income Declines 2% in Q1; Shares Fall 5%	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	7,061,449	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	-5.12%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	6,402	6,095	5,759
Change	-	-17.39%	5.49%	-26.59%	13.25%	-9.83%	-4.8%	-5.52%
P/E	59.3x	70.6x	55.5x	12.2x	35x	19.8x	17x	15.5x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.31x	1.24x	1.17x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1x	1.61x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.53x	1.43x	1.33x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.39x	1.23x	1.08x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	8.88x	7.85x	6.94x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	13.7x	11.4x	9.58x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	13.5x	11.8x	10.2x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	7.42%	8.46%	9.78%
Dividend per Share ³	980	680	680	1,125	1,240	1,591	1,776	1,950
Rate of return	0.59%	0.49%	0.47%	1.07%	1.04%	1.4%	1.56%	1.72%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,730	6,682	7,325
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.8%	26.6%	26.6%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,611	4,949	5,309
EBITDA ¹	705.2	502.9	360	477.9	603.9	721.2	776.5	830.1
EBIT ¹	343.4	214.2	108.2	220.5	335.8	466.7	535.3	601.4
Net income ¹	193.7	134.5	180.1	593.2	235.7	362.9	417.9	464.6
Net Debt ¹	-740.3	-449.4	-324	-192	-342.4	-659.1	-966.4	-1,303
Reference price ³	167,000.00	137,500.00	145,000.00	104,800.00	119,500.00	113,600.00	113,600.00	113,600.00
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.($)
AMOREPACIFIC CORPORATION	18.45x	1.28x	8.21x	1.51%	4.55B
L'ORÉAL	29.16x	4.55x	18.8x	2.01%	231B
GALDERMA GROUP AG	61.33x	8.64x	33.69x	0.25%	51.91B
APR CO., LTD.	26.8x	5.09x	19.17x	1.18%	9.85B
SHISEIDO COMPANY, LIMITED	25.46x	1.25x	9.64x	2.29%	6.48B
ELF BEAUTY	39.1x	2.6x	12.86x	-.--%	4.68B
INTERPARFUMS, INC.	23.06x	2.26x	11.79x	2.86%	3.7B
PROYA COSMETICS CO.,LTD.	14.86x	1.66x	9.23x	2.92%	3.48B
INTERPARFUMS	18.84x	2.31x	11.39x	4.08%	2.47B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	23.93x	-	-	3.88%	2.09B
Average	28.10x	3.29x	14.98x	2.1%	32.04B
Weighted average by Cap.	33.88x	5.02x	20.57x	1.72%