|
End-of-day quote
Korea S.E.
2026-10-14
|
5-day change | 1st Jan Change | ||
| 38,700.00 KRW | +2.25% |
|
-1.02% | -11.54% |
| 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 | 8,125,554 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 9.18% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,430 | 7,162 | 6,829 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 4.64% | -3.6% | -4.66% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 22.3x | 19x | 16.9x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.52x | 1.44x | 1.36x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.1x | 1.4x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.72x | 1.58x | 1.46x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.57x | 1.39x | 1.22x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 10.1x | 8.84x | 7.8x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 15.2x | 12.6x | 10.6x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 15.3x | 13.8x | 11.6x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.54% | 7.27% | 8.66% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,618 | 1,813 | 1,983 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.22% | 1.37% | 1.5% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,930 | 6,966 | 7,801 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.3% | 26% | 25.4% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,733 | 5,145 | 5,576 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 735.3 | 810.3 | 875.2 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 489.9 | 568.4 | 645.1 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 370.6 | 435.8 | 490.7 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -695.8 | -963.1 | -1,297 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 132,200.00 | 132,200.00 | 132,200.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,927 | - | - |
| Announcement Date | 2/9/22 | 2/1/23 | 1/25/24 | 2/6/25 | 2/6/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.49x | 4.28x | 15.66x | 2.87% | 355B | |
| 29.7x | 4.56x | 18.82x | 2.01% | 231B | |
| 18.58x | 2.78x | 12.26x | 3.4% | 134B | |
| 24.8x | 3.66x | 15.37x | 2.37% | 71.71B | |
| 53.03x | 7.53x | 28.99x | 0.23% | 46.87B | |
| 38.89x | 6.27x | 27.23x | 2.4% | 46.42B | |
| 34.28x | 2.6x | 14.42x | 1.55% | 36.08B | |
| 18.71x | 2.64x | 11.02x | 4.75% | 34.11B | |
| 14.59x | 2.4x | 11.08x | 5.24% | 32.69B | |
| Average | 28.34x | 4.08x | 17.21x | 2.76% | 109.83B | |
| Weighted average by Cap. | 26.07x | 4.16x | 16.73x | 2.65% |
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
- A090435 Stock
- Valuation Amorepacific Corporation
Select your edition
All financial news and data tailored to specific country editions
