Valuation Amorepacific Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
121,200.00 ^KRW	+1.51%		+24.95%	+1.42%

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	7,502,397	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	0.81%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	6,843	6,536	6,200
Change	-	-17.39%	5.49%	-26.59%	13.25%	-3.61%	-4.49%	-5.14%
P/E	59.3x	70.6x	55.5x	12.2x	35x	21.2x	18.2x	16.6x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.39x	1.32x	1.25x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1.1x	1.73x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.63x	1.52x	1.41x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.49x	1.32x	1.17x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	9.51x	8.42x	7.48x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	14.7x	12.2x	10.3x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	14.4x	12.7x	11x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	6.95%	7.87%	9.08%
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%	1.31%	1.47%	1.61%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,716	6,677	7,317
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.8%	26.6%	26.7%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,606	4,945	5,304
EBITDA ¹	705.2	502.9	360	477.9	603.9	719.9	776	829.4
EBIT ¹	343.4	214.2	108.2	220.5	335.8	465.6	534.8	600.8
Net income ¹	193.7	134.5	180.1	593.2	235.7	361.9	417.4	464
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	121,200.00	121,200.00	121,200.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMOREPACIFIC CORPORATION	21.2x	1.49x	9.51x	1.31%	4.9B
L'ORÉAL	29.03x	4.53x	18.74x	2.02%	234B
GALDERMA GROUP AG	59.68x	8.5x	33.11x	0.25%	52.42B
APR CO., LTD.	26.59x	5.05x	19.02x	1.19%	9.36B
SHISEIDO COMPANY, LIMITED	26.93x	1.31x	10.11x	2.17%	6.86B
ELF BEAUTY	40.38x	2.68x	13.24x	-.--%	4.54B
INTERPARFUMS, INC.	24.61x	2.42x	12.63x	2.68%	3.82B
PROYA COSMETICS CO.,LTD.	14.86x	1.66x	9.23x	2.92%	3.46B
INTERPARFUMS	20x	2.48x	12.19x	3.83%	2.58B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	25.02x	-	-	3.71%	2.08B
Average	28.83x	3.35x	15.31x	2.01%	32.36B
Weighted average by Cap.	33.62x	4.98x	20.46x	1.72%