Valuation Amorepacific Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
1,20,000.00 ^KRW	-1.32%		-5.14%	+0.42%

03/07	CGS International Upgrades Amorepacific to Add from Hold; Price Target is KRW150,000	MT
25/06	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	1,05,40,669	85,45,398	88,64,485	64,61,331	74,42,387	74,22,250	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	-0.27%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	6,770	6,477	6,199
Change	-	-17.39%	5.49%	-26.59%	13.25%	-4.65%	-4.33%	-4.29%
P/E	59.3x	70.6x	55.5x	12.2x	35x	20.8x	17.7x	16.1x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.38x	1.31x	1.24x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1x	1.6x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.61x	1.5x	1.39x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.47x	1.31x	1.16x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	9.31x	8.29x	7.39x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	14.4x	12x	10.2x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	14.2x	12.7x	11.1x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	7.06%	7.9%	9.01%
Dividend per Share ³	980	680	680	1,125	1,240	1,601	1,773	1,944
Rate of return	0.59%	0.49%	0.47%	1.07%	1.04%	1.33%	1.48%	1.62%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,772	6,769	7,455
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.7%	26.2%	26.1%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,611	4,961	5,334
EBITDA ¹	705.2	502.9	360	477.9	603.9	727.2	781.2	838.4
EBIT ¹	343.4	214.2	108.2	220.5	335.8	469.8	539.5	609.6
Net income ¹	193.7	134.5	180.1	593.2	235.7	363	420.6	469.2
Net Debt ¹	-740.3	-449.4	-324	-192	-342.4	-652.3	-945.2	-1,223
Reference price ³	1,67,000.00	1,37,500.00	1,45,000.00	1,04,800.00	1,19,500.00	1,20,000.00	1,20,000.00	1,20,000.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMOREPACIFIC CORPORATION	20.79x	1.47x	9.31x	1.33%	498.69Cr
L'ORÉAL	28.74x	4.49x	18.57x	2.04%	23TCr
GALDERMA GROUP AG	56.31x	8.03x	31.4x	0.27%	4.9TCr
APR CO., LTD.	25.2x	4.69x	18.09x	1.24%	943.29Cr
SHISEIDO COMPANY, LIMITED	28.62x	1.38x	10.65x	2.04%	726.08Cr
ELF BEAUTY	38.23x	2.53x	12.47x	-.--%	425.82Cr
INTERPARFUMS, INC.	24.28x	2.39x	12.45x	2.72%	377.26Cr
PROYA COSMETICS CO.,LTD.	14.28x	1.58x	8.82x	3.04%	332.29Cr
INTERPARFUMS	19.94x	2.46x	12.04x	3.88%	257.64Cr
HARBIN FUERJIA TECHNOLOGY CO., LTD.	24.17x	-	-	3.85%	201.66Cr
Average	28.06x	3.22x	14.87x	2.04%	3.18TCr
Weighted average by Cap.	32.58x	4.83x	19.90x	1.75%