Valuation AMOREPACIFIC Holdings Corp.

Stocks

End-of-day quote Korea S.E. 2026-09-23			5-day change	1st Jan Change
26,350.00 ^KRW	+0.57%		+1.54%	-1.86%

09-22	Makemake Inc. announced that it has received KRW 3 billion in funding from AMOREPACIFIC Holdings Corp., Bluepoint Partners Inc., IgniteXL, Signite Partners Co., Ltd.	CI
09-21	AMOREPACIFIC Holdings Corp.(KOSE:A002790) dropped from FTSE All-World Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,609,357	2,847,215	2,365,461	1,705,565	2,209,608	2,164,012	-	-
Change	-	-21.12%	-16.92%	-27.9%	29.55%	-2.06%	-	-
Enterprise Value (EV) ¹	2,037	2,564	2,014	1,367	1,869	1,050	754.5	0.0117
Change	-	25.86%	-21.48%	-32.09%	36.71%	-43.81%	-28.16%	-100%
P/E	22.3x	53.1x	22.6x	7.48x	19.7x	7.77x	6.23x	5.1x
PBR	1.02x	0.79x	0.67x	0.48x	0.59x	0.53x	0.48x	0.38x
PEG	-	-0.8x	0.2x	0x	-0.4x	0x	0.3x	0.2x
Capitalization / Revenue	0.68x	0.63x	0.59x	0.4x	0.48x	0.43x	0.41x	0.38x
EV / Revenue	0.38x	0.57x	0.5x	0.32x	0.4x	0.21x	0.14x	0x
EV / EBITDA	2.64x	4.31x	4.9x	2.65x	3.24x	1.46x	0.96x	0x
EV / EBIT	5.72x	9.43x	13.2x	5.49x	5.08x	2.08x	1.34x	0x
EV / FCF	3.06x	38.1x	8.89x	4.6x	3.38x	1.8x	1.21x	0x
FCF Yield	32.7%	2.63%	11.2%	21.7%	29.6%	55.5%	82.8%	7,402,318%
Dividend per Share ³	230	450	205	575	730	945	1,145	-
Rate of return	0.52%	1.29%	0.7%	2.76%	2.72%	3.59%	4.35%	-
EPS ³	1,988	657	1,296	2,782	1,361	3,392	4,231	5,164
Distribution rate	11.6%	68.5%	15.8%	20.7%	53.6%	27.9%	27.1%	-
Net sales ¹	5,326	4,495	4,021	4,260	4,623	4,979	5,339	5,689
EBITDA ¹	770.7	594.6	411.2	516.8	577.3	721.7	784.2	934
EBIT ¹	356.2	271.9	152	249.3	368	504.5	563.2	649
Net income ¹	180	62.2	234.7	252	124	296.6	372	480
Net Debt ¹	-1,572	-282.8	-351.9	-338.2	-340.4	-1,114	-1,409	-2,164
Reference price ³	44,350.00	34,900.00	29,250.00	20,800.00	26,850.00	26,350.00	26,350.00	26,350.00
Nbr of stocks (in thousands)	89,723	89,728	89,733	89,746	89,751	89,755	-	-
Announcement Date	2/9/22	2/1/23	1/25/24	2/6/25	2/6/26	-	-	-

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 HOLDINGS CORP.	7.77x	0.21x	1.46x	3.59%	1.59B
L'ORÉAL	29.3x	4.5x	18.6x	2.03%	232B
GALDERMA GROUP AG	52.11x	7.44x	28.58x	0.3%	45.86B
APR CO., LTD.	23.81x	4.33x	16.84x	1.43%	10.16B
SHISEIDO COMPANY, LIMITED	31.47x	1.59x	11.81x	1.74%	8.89B
AMOREPACIFIC CORPORATION	23.96x	1.7x	10.94x	1.14%	6.46B
ELF BEAUTY	53.21x	3.25x	15.83x	-.--%	5.87B
INTERPARFUMS, INC.	24.14x	2.44x	13.11x	2.71%	3.78B
PROYA COSMETICS CO.,LTD.	11.86x	1.44x	8.05x	3.42%	3.29B
INTERPARFUMS	22.66x	3x	14.37x	3.29%	3.04B
Average	28.03x	2.99x	13.96x	1.96%	32.06B
Weighted average by Cap.	32.37x	4.67x	19.28x	1.75%