|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-25 | Amorepacific Disposes of 33,949 Treasury Shares for KRW3.94 Billion | MT |
| 08-14 | Amorepacific Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 8,889,298 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 19.44% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 8,218 | 7,976 | 7,676 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 15.75% | -2.95% | -3.76% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 24.1x | 20.8x | 18.7x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.66x | 1.57x | 1.49x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1.3x | 1.6x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.88x | 1.74x | 1.6x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.74x | 1.56x | 1.38x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 11.2x | 9.89x | 8.82x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 16.7x | 14.1x | 12x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 16.4x | 15.2x | 12.9x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.11% | 6.56% | 7.78% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,619 | 1,805 | 1,973 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.12% | 1.25% | 1.37% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,980 | 6,907 | 7,712 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.1% | 26.1% | 25.6% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,736 | 5,120 | 5,543 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 735.3 | 806.8 | 870 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 491.3 | 565.2 | 639.5 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 371.9 | 433.6 | 487.1 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -671.2 | -913.7 | -1,213 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 144,000.00 | 144,000.00 | 144,000.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,927 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.48x | 4.53x | 18.71x | 2.02% | 236B | |
| 50.59x | 7.24x | 27.8x | 0.25% | 44.37B | |
| 23.84x | 4.34x | 16.85x | 1.39% | 10.26B | |
| 31.06x | 1.58x | 11.71x | 1.76% | 8.93B | |
| 24.41x | 1.76x | 11.33x | 1.11% | 6.68B | |
| 52.37x | 3.18x | 15.47x | -.--% | 5.71B | |
| 22.93x | 2.32x | 12.44x | 2.86% | 3.59B | |
| 11.96x | 1.47x | 8.04x | 3.91% | 3.32B | |
| 21.45x | 2.83x | 13.56x | 3.47% | 2.91B | |
| Average | 29.79x | 3.25x | 15.10x | 1.86% | 35.76B | |
| Weighted average by Cap. | 32.23x | 4.66x | 19.27x | 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
- AMRWF Stock
- Valuation Amorepacific Corporation
Select your edition
All financial news and data tailored to specific country editions
