|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,24,400.00 KRW | +2.98% |
|
+1.06% | +4.10% |
| 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 | 76,89,392 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 3.32% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,037 | 6,744 | 6,466 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | -0.89% | -4.16% | -4.12% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 21.6x | 18.4x | 16.7x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.43x | 1.36x | 1.29x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.1x | 1.6x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.67x | 1.55x | 1.44x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.53x | 1.36x | 1.21x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 9.68x | 8.63x | 7.71x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 15x | 12.5x | 10.6x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 14.7x | 13.2x | 11.6x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.79% | 7.59% | 8.64% |
| 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% | 1.29% | 1.42% | 1.56% |
| 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 | 1,24,400.00 | 1,24,400.00 | 1,24,400.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.55x | 1.53x | 9.68x | 1.29% | 517.11Cr | |
| 28.96x | 4.53x | 18.71x | 2.03% | 23TCr | |
| 57.66x | 8.21x | 32.13x | 0.26% | 5.02TCr | |
| 26.24x | 4.9x | 18.88x | 1.18% | 989.45Cr | |
| 29.76x | 1.43x | 11.01x | 1.96% | 753.03Cr | |
| 38.99x | 2.56x | 12.65x | -.--% | 434.31Cr | |
| 25.4x | 2.51x | 13.05x | 2.6% | 394.65Cr | |
| 14.12x | 1.55x | 8.7x | 3.07% | 328.27Cr | |
| 20.38x | 2.52x | 12.31x | 3.79% | 263.27Cr | |
| -4.8x | 0.91x | 6.25x | -.--% | 229.8Cr | |
| Average | 25.83x | 3.06x | 14.34x | 1.62% | 3.22TCr | |
| Weighted average by Cap. | 32.88x | 4.87x | 20.08x | 1.7% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
