|
End-of-day quote
Korea S.E.
01/10/2026
|
5-day change | 1st Jan Change | ||
| 135,700.00 KRW | -1.95% |
|
-4.77% | +13.56% |
| 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 | 8,353,608 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 12.24% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,643 | 7,388 | 7,072 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 7.66% | -3.34% | -4.28% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 22.8x | 19.6x | 17.5x |
| 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 | 1.2x | 1.5x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.76x | 1.63x | 1.5x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.61x | 1.44x | 1.27x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10.4x | 9.14x | 8.1x |
| 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 | 15.2x | 14.1x | 11.8x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.57% | 7.08% | 8.44% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,619 | 1,805 | 1,973 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.19% | 1.33% | 1.45% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,947 | 6,934 | 7,752 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.2% | 26% | 25.5% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,734 | 5,132 | 5,561 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 736.8 | 808.4 | 872.7 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 490.7 | 566.7 | 642.2 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 371.9 | 433.6 | 487.1 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -710.1 | -965.2 | -1,282 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 135,700.00 | 135,700.00 | 135,700.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,927 | - | - |
| Announcement Date | 09/02/22 | 01/02/23 | 25/01/24 | 06/02/25 | 06/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.82x | 1.61x | 10.37x | 1.19% | 6.13B | |
| 21.15x | 4.04x | 14.79x | 3.05% | 334B | |
| 28.54x | 4.39x | 18.11x | 2.09% | 223B | |
| 17.74x | 2.66x | 11.72x | 3.6% | 128B | |
| 23.26x | 3.46x | 14.55x | 2.51% | 67.39B | |
| 49.91x | 7.23x | 27.86x | 0.31% | 45.14B | |
| 38.12x | 6.13x | 26.61x | 2.45% | 44.8B | |
| 18.14x | 2.58x | 10.74x | 4.9% | 33.08B | |
| 31.19x | 2.36x | 13.24x | 1.73% | 32.63B | |
| 14.14x | 2.31x | 10.68x | 5.47% | 31.38B | |
| Average | 26.50x | 3.68x | 15.87x | 2.73% | 94.56B | |
| Weighted average by Cap. | 24.78x | 3.96x | 15.97x | 2.79% |
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
