|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 121,900.00 KRW | +2.61% |
|
+1.84% | +2.01% |
| 17/07 | 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 | 10,540,669 | 8,545,398 | 8,864,485 | 6,461,331 | 7,442,387 | 7,553,005 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | 1.49% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 6,901 | 6,648 | 6,331 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | -2.81% | -3.66% | -4.77% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 21x | 17.9x | 16.4x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.4x | 1.33x | 1.26x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 1x | 1.75x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.64x | 1.52x | 1.42x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.5x | 1.34x | 1.19x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 9.49x | 8.46x | 7.55x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 14.7x | 12.2x | 10.4x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 14.4x | 12.8x | 11.3x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 6.97% | 7.79% | 8.83% |
| 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% | 1.31% | 1.48% | 1.59% |
| 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 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 121,900.00 | 121,900.00 | 121,900.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,916 | - | - |
| Announcement Date | 9/2/22 | 1/2/23 | 25/1/24 | 6/2/25 | 6/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.5x | 1.45x | 9.22x | 1.35% | 5.06B | |
| 29x | 4.53x | 18.75x | 2.03% | 233B | |
| 58.07x | 8.14x | 31.51x | 0.27% | 50.79B | |
| 22.27x | 4.1x | 15.85x | 1.44% | 8.58B | |
| 31.64x | 1.5x | 11.6x | 1.84% | 7.94B | |
| 44.5x | 2.89x | 14.27x | -.--% | 4.96B | |
| 26.18x | 2.6x | 13.53x | 2.51% | 4.09B | |
| 15.09x | 1.68x | 9.38x | 2.88% | 3.49B | |
| -5.11x | 0.94x | 6.42x | -.--% | 2.45B | |
| 18.36x | 2.37x | 11.47x | 4.22% | 2.42B | |
| Average | 26.05x | 3.02x | 14.20x | 1.65% | 32.27B | |
| Weighted average by Cap. | 33.04x | 4.84x | 19.97x | 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
Select your edition
All financial news and data tailored to specific country editions
