|
End-of-day quote
Korea S.E.
12/11/2026
|
5-day change | 1st Jan Change | ||
| 126,600.00 KRW | -1.48% |
|
-0.86% | +5.94% |
| 11-03 | Amorepacific Corp. Disposes of Treasury Shares Worth KRW2.51 Billion | MT |
| 10-29 | Amorepacific Logs Lower Q3 Attributable Net Income; Sales Up | 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 | 10,540,669 | 8,545,398 | 8,864,485 | 6,461,331 | 7,442,387 | 7,762,778 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 4.3% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 7,141 | 6,822 | 6,494 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | 0.58% | -4.47% | -4.81% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 22.5x | 18x | 15.9x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.46x | 1.38x | 1.31x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 0.7x | 1.2x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.64x | 1.49x | 1.37x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.51x | 1.31x | 1.15x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 9.73x | 8.34x | 7.37x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 14.5x | 11.7x | 9.79x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 14.7x | 12.7x | 10.8x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.78% | 7.86% | 9.3% |
| Dividend per Share 3 | 980 | 680 | 680 | 1,125 | 1,240 | 1,593 | 1,869 | 2,066 |
| Rate of return | 0.59% | 0.49% | 0.47% | 1.07% | 1.04% | 1.26% | 1.48% | 1.63% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,630 | 7,042 | 7,982 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 28.3% | 26.5% | 25.9% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,736 | 5,207 | 5,671 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 733.8 | 818.4 | 881.1 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 491 | 583.1 | 663.3 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 352.5 | 442.7 | 504.9 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -621.8 | -941.2 | -1,269 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 126,600.00 | 126,600.00 | 126,600.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.83x | 1.53x | 9.89x | 1.24% | 5.89B | |
| 24.52x | 4.61x | 16.89x | 2.63% | 389B | |
| 34.07x | 5.16x | 21.44x | 1.73% | 264B | |
| 19.18x | 2.9x | 12.8x | 3.27% | 141B | |
| 26.99x | 3.95x | 16.47x | 2.16% | 77.9B | |
| 41.87x | 4.26x | 20.93x | 4.71% | 66.8B | |
| 61.02x | 8.65x | 33.43x | 0.2% | 54.59B | |
| 42.06x | 6.68x | 29.36x | 2.24% | 50.66B | |
| 37.44x | 2.8x | 15.13x | 1.28% | 40.7B | |
| 25.31x | 1.86x | 11.9x | 1.99% | 22.22B | |
| Average | 33.53x | 4.24x | 18.82x | 2.15% | 111B | |
| Weighted average by Cap. | 30.40x | 4.61x | 18.84x | 2.38% |
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
