|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97,700.00 KRW | -0.31% |
|
-8.09% | -18.24% |
| 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 | 6,072,700 | - | - |
| Change | - | -18.93% | 3.73% | -27.11% | 15.18% | -18.4% | - | - |
| Enterprise Value (EV) 1 | 9,800 | 8,096 | 8,540 | 6,269 | 7,100 | 5,414 | 5,106 | 4,770 |
| Change | - | -17.39% | 5.49% | -26.59% | 13.25% | -23.75% | -5.68% | -6.59% |
| P/E | 59.3x | 70.6x | 55.5x | 12.2x | 35x | 17.1x | 14.6x | 13.3x |
| PBR | 2.05x | 1.67x | 1.73x | 1.17x | 1.28x | 1.12x | 1.07x | 1.01x |
| PEG | - | -2.3x | 1.6x | 0x | -0.6x | 0.3x | 0.9x | 1.38x |
| Capitalization / Revenue | 2.17x | 2.07x | 2.41x | 1.66x | 1.75x | 1.32x | 1.23x | 1.14x |
| EV / Revenue | 2.02x | 1.96x | 2.32x | 1.61x | 1.67x | 1.17x | 1.03x | 0.9x |
| EV / EBITDA | 13.9x | 16.1x | 23.7x | 13.1x | 11.8x | 7.51x | 6.58x | 5.75x |
| EV / EBIT | 28.5x | 37.8x | 79x | 28.4x | 21.1x | 11.6x | 9.54x | 7.93x |
| EV / FCF | 16.3x | 157x | 40x | 24.7x | 13.7x | 11.4x | 9.9x | 8.47x |
| FCF Yield | 6.12% | 0.64% | 2.5% | 4.04% | 7.31% | 8.78% | 10.1% | 11.8% |
| 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% | 1.63% | 1.82% | 2% |
| EPS 3 | 2,818 | 1,948 | 2,614 | 8,600 | 3,416 | 5,730 | 6,682 | 7,325 |
| Distribution rate | 34.8% | 34.9% | 26% | 13.1% | 36.3% | 27.8% | 26.6% | 26.6% |
| Net sales 1 | 4,863 | 4,135 | 3,674 | 3,885 | 4,253 | 4,611 | 4,949 | 5,309 |
| EBITDA 1 | 705.2 | 502.9 | 360 | 477.9 | 603.9 | 721.2 | 776.5 | 830.1 |
| EBIT 1 | 343.4 | 214.2 | 108.2 | 220.5 | 335.8 | 466.7 | 535.3 | 601.4 |
| Net income 1 | 193.7 | 134.5 | 180.1 | 593.2 | 235.7 | 362.9 | 417.9 | 464.6 |
| Net Debt 1 | -740.3 | -449.4 | -324 | -192 | -342.4 | -659.1 | -966.4 | -1,303 |
| Reference price 3 | 167,000.00 | 137,500.00 | 145,000.00 | 104,800.00 | 119,500.00 | 97,700.00 | 97,700.00 | 97,700.00 |
| Nbr of stocks (in thousands) | 69,044 | 68,993 | 69,023 | 68,974 | 68,968 | 68,988 | - | - |
| Announcement Date | 2/9/22 A | 2/1/23 A | 1/25/24 A | 2/6/25 A | 2/6/26 A | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.05x | 1.17x | 7.51x | 1.63% | 3.94B | |
| 29.56x | 4.6x | 19.01x | 1.99% | 236B | |
| 59.93x | 8.45x | 32.58x | 0.26% | 51.74B | |
| 26.48x | 5.03x | 18.94x | 1.2% | 9.26B | |
| 24.32x | 1.2x | 9.28x | 2.4% | 6.18B | |
| 34.39x | 2.32x | 11.46x | -.--% | 3.87B | |
| 21.51x | 2.1x | 10.96x | 3.07% | 3.34B | |
| 14x | 1.54x | 8.56x | 3.1% | 3.26B | |
| 18.74x | 2.34x | 11.59x | 4.04% | 2.45B | |
| 23.78x | - | - | 3.91% | 1.98B | |
| Average | 26.98x | 3.20x | 14.43x | 2.16% | 32.18B | |
| Weighted average by Cap. | 33.80x | 5.03x | 20.54x | 1.72% |
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
