|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 104,600.00 KRW | -1.60% |
|
-6.44% | -12.47% |
| 04-29 | Amorepacific's Net Attributable Income Declines 2% in Q1; Shares Fall 5% | MT |
| 04-29 | Amorepacific Corp Q1 operating profit 126.7 billion won, up 7.6% from year earlier | RE |
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 | 6,479,601 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | -12.94% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 5,825 | 5,517 | 5,181 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | -17.96% | -5.29% | -6.08% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 18.2x | 15.6x | 14.3x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.2x | 1.14x | 1.08x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 0.9x | 1.49x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.41x | 1.31x | 1.22x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.26x | 1.12x | 0.98x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 8.08x | 7.11x | 6.24x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 12.5x | 10.3x | 8.62x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 12.2x | 10.7x | 9.19x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 8.17% | 9.36% | 10.9% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,591 | 1,776 | 1,950 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.52% | 1.7% | 1.86% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,735 | 6,686 | 7,330 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.7% | 26.6% | 26.6% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,610 | 4,947 | 5,306 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 721.3 | 776.4 | 830 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 466.8 | 535.3 | 601.4 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 362.7 | 417.6 | 464.2 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -654.9 | -963 | -1,298 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 104,600.00 | 104,600.00 | 104,600.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.53x | 1.28x | 8.21x | 1.5% | 4.28B | |
| 29.53x | 4.6x | 19x | 1.99% | 237B | |
| 58.39x | 8.24x | 31.77x | 0.27% | 50.41B | |
| 26.38x | 5x | 18.81x | 1.17% | 9.21B | |
| 25.49x | 1.24x | 9.58x | 2.32% | 6.42B | |
| 16.04x | 1.83x | 10.14x | 2.69% | 3.75B | |
| 33.92x | 2.29x | 11.31x | -.--% | 3.82B | |
| 20.43x | 1.99x | 10.36x | 3.23% | 3.17B | |
| 19.09x | 2.39x | 11.82x | 3.96% | 2.51B | |
| 21.94x | 2.04x | 13.06x | 2.24% | 2.07B | |
| Average | 26.97x | 3.09x | 14.41x | 1.94% | 32.3B | |
| Weighted average by Cap. | 33.40x | 4.95x | 20.29x | 1.71% |
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
