|
End-of-day quote
Korea S.E.
21/08/2026
|
5-day change | 1st Jan Change | ||
| 138,000.00 KRW | +1.02% |
|
+2.60% | +15.48% |
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 | 8,525,378 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 14.55% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,847 | 7,583 | 7,287 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 10.53% | -3.37% | -3.91% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 23.2x | 20x | 18.1x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.6x | 1.51x | 1.43x |
| 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 | 1.8x | 1.67x | 1.55x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.66x | 1.49x | 1.32x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10.6x | 9.45x | 8.44x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 16x | 13.6x | 11.5x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 15.8x | 14.2x | 12x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.32% | 7.02% | 8.34% |
| 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% | 1.16% | 1.31% | 1.41% |
| 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 | 138,000.00 | 138,000.00 | 138,000.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,916 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.93x | 1.64x | 10.53x | 1.17% | 6.06B | |
| 29.44x | 4.55x | 18.78x | 2.01% | 240B | |
| 56.31x | 8.03x | 30.84x | 0.22% | 49.39B | |
| 24.93x | 4.56x | 17.68x | 1.33% | 10.37B | |
| 34.5x | 1.65x | 12.46x | 1.66% | 9.23B | |
| 53.29x | 3.23x | 15.71x | -.--% | 5.81B | |
| 23.49x | 2.38x | 12.75x | 2.79% | 3.67B | |
| 14.22x | 1.56x | 8.67x | 3.08% | 3.35B | |
| 19.83x | 2.57x | 12.4x | 3.93% | 2.68B | |
| -5.06x | 0.94x | 6.39x | -.--% | 2.42B | |
| Average | 27.39x | 3.11x | 14.62x | 1.62% | 33.29B | |
| Weighted average by Cap. | 33.18x | 4.81x | 19.84x | 1.69% |
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
