|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,23,500.00 KRW | +4.66% |
|
-0.72% | +3.35% |
| 16/07 | LANEIGE Launches Bespoke Lip Sleeping Mask Experience In The U.S. Exclusively On Amazon | CI |
| 03/07 | CGS International Upgrades Amorepacific to Add from Hold; Price Target is KRW150,000 | 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 | 1,05,40,669 | 85,45,398 | 88,64,485 | 64,61,331 | 74,42,387 | 76,57,467 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 2.89% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,005 | 6,753 | 6,436 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | -1.34% | -3.6% | -4.7% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 21.3x | 18.1x | 16.6x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.42x | 1.35x | 1.28x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1x | 1.77x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.66x | 1.54x | 1.44x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.52x | 1.36x | 1.21x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 9.64x | 8.59x | 7.68x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 14.9x | 12.4x | 10.6x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 14.6x | 13x | 11.5x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.86% | 7.67% | 8.69% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,601 | 1,800 | 1,944 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.3% | 1.46% | 1.57% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,796 | 6,813 | 7,451 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.6% | 26.4% | 26.1% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,611 | 4,973 | 5,328 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 727 | 786.3 | 838.2 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 470.6 | 543.1 | 609.3 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 362.9 | 421.6 | 468.9 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -652.3 | -904.7 | -1,222 |
| Reference price 3 | 1,67,000.00 | 1,37,500.00 | 1,45,000.00 | 1,04,800.00 | 1,19,500.00 | 1,23,500.00 | 1,23,500.00 | 1,23,500.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.36x | 1.44x | 9.16x | 1.36% | 500.9Cr | |
| 28.36x | 4.43x | 18.35x | 2.07% | 23TCr | |
| 58.41x | 7.99x | 31.02x | 0.28% | 4.99TCr | |
| 23.64x | 4.39x | 16.95x | 1.31% | 907.53Cr | |
| 29.61x | 1.42x | 10.96x | 1.97% | 743.23Cr | |
| 40.93x | 2.68x | 13.23x | -.--% | 455.94Cr | |
| 25.24x | 2.49x | 12.97x | 2.61% | 392.48Cr | |
| 14.08x | 1.54x | 8.6x | 3.08% | 325.83Cr | |
| 17.86x | 2.29x | 11.15x | 4.34% | 235.14Cr | |
| -4.87x | 0.92x | 6.29x | -.--% | 233.32Cr | |
| Average | 25.36x | 2.96x | 13.87x | 1.7% | 3.16TCr | |
| Weighted average by Cap. | 32.55x | 4.75x | 19.61x | 1.74% |
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
