Stock A090430 AMOREPACIFIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Amorepacific Corporation

Equities

A090430

KR7090430000

Personal Products

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
178,400 KRW -1.87% Intraday chart for Amorepacific Corporation -3.46% +23.03%
May. 01 Amorepacific Group Posts 10% Decline in Q1 Profit MT
Mar. 07 Amorepacific Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,533,195 12,591,777 10,540,669 8,545,398 8,864,485 10,965,621 - -
Enterprise Value (EV) 2 11,959 12,161 9,800 8,096 8,540 10,360 10,110 9,771
P/E ratio 57.5 x 402 x 59.3 x 70.6 x 55.5 x 33.9 x 25.3 x 22 x
Yield 0.59% 0.39% 0.59% 0.49% 0.47% 0.73% 0.88% 0.97%
Capitalization / Revenue 2.25 x 2.84 x 2.17 x 2.07 x 2.41 x 2.54 x 2.2 x 2.01 x
EV / Revenue 2.14 x 2.74 x 2.02 x 1.96 x 2.32 x 2.4 x 2.03 x 1.79 x
EV / EBITDA 13.1 x 20.2 x 13.9 x 16.1 x 23.7 x 16 x 12.4 x 10.9 x
EV / FCF 25.4 x 32.7 x 16.3 x 157 x 40 x 29.9 x 22.6 x 18.5 x
FCF Yield 3.94% 3.05% 6.12% 0.64% 2.5% 3.35% 4.43% 5.4%
Price to Book 2.59 x 2.67 x 2.05 x 1.67 x 1.73 x 2.24 x 2.11 x 1.95 x
Nbr of stocks (in thousands) 68,501 68,501 69,044 68,993 69,023 68,948 - -
Reference price 3 200,000 206,000 167,000 137,500 145,000 178,400 178,400 178,400
Announcement Date 2/5/20 2/3/21 2/9/22 2/1/23 1/25/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,580 4,432 4,863 4,135 3,674 4,311 4,982 5,444
EBITDA 1 913.3 601.5 705.2 502.9 360 646.7 812.6 894.1
EBIT 1 427.8 143 343.4 214.2 108.2 420.6 588.2 674.8
Operating Margin 7.67% 3.23% 7.06% 5.18% 2.94% 9.76% 11.81% 12.4%
Earnings before Tax (EBT) 1 370.6 25.3 297.9 224.5 280.6 465.5 604.2 691.8
Net income 1 210.4 35.1 193.7 134.5 180.1 336.8 441.1 510
Net margin 3.77% 0.79% 3.98% 3.25% 4.9% 7.81% 8.85% 9.37%
EPS 2 3,477 512.0 2,818 1,948 2,614 5,260 7,047 8,102
Free Cash Flow 3 471,751 371,337 600,252 51,608 213,732 346,868 447,969 527,884
FCF margin 8,454.1% 8,378.16% 12,342.98% 1,248.11% 5,817.48% 8,046.78% 8,991.34% 9,696.8%
FCF Conversion (EBITDA) 51,651.96% 61,731.65% 85,113.36% 10,263.15% 59,369.31% 53,639.57% 55,127.99% 59,040.08%
FCF Conversion (Net income) 224,263.65% 1,057,939.99% 309,887.23% 38,370.55% 118,672.78% 102,985.12% 101,552.11% 103,507.6%
Dividend per Share 2 1,180 800.0 980.0 680.0 680.0 1,303 1,579 1,734
Announcement Date 2/5/20 2/3/21 2/9/22 2/1/23 1/25/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,325 1,165 945.7 936.4 1,088 913.7 945.4 888.8 926 911.5 1,060 1,126 1,202 1,196 1,212
EBITDA 1 - - - - - - - - 157.2 130.4 173.6 189.9 199.8 - -
EBIT 1 25.6 158 -19.5 18.8 57 64.35 5.889 17.25 20.68 72.68 89.8 118.3 138.8 160.8 132.3
Operating Margin 1.93% 13.56% -2.06% 2.01% 5.24% 7.04% 0.62% 1.94% 2.23% 7.97% 8.47% 10.5% 11.55% 13.45% 10.92%
Earnings before Tax (EBT) 1 -25.7 162.3 -18.6 58.9 22 99.04 19.21 38.19 124.2 102.2 94.5 121.5 126.9 163 136
Net income 1 -42.5 117.4 -30.8 24.2 23.6 87.27 22.1 28 42.73 78.6 70.45 90.08 86.09 130.8 111
Net margin -3.21% 10.08% -3.26% 2.58% 2.17% 9.55% 2.34% 3.15% 4.61% 8.62% 6.65% 8% 7.16% 10.94% 9.15%
EPS 2 -1,047 1,701 -447.0 351.0 342.0 1,264 320.0 405.0 620.0 - 989.0 1,538 1,775 - -
Dividend per Share 2 980.0 - - - 685.0 - - - 680.0 - - - 1,510 - -
Announcement Date 2/9/22 4/27/22 7/28/22 10/31/22 2/1/23 5/2/23 7/26/23 10/30/23 1/25/24 4/29/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 574 431 740 449 324 606 856 1,195
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 471,751 371,337 600,252 51,608 213,732 346,868 447,969 527,884
ROE (net income / shareholders' equity) 4.71% 0.78% 3.93% 2.71% 2.87% 6.57% 8.31% 9.05%
ROA (Net income/ Total Assets) 3.71% 0.6% 3.28% 2.26% 2.38% 5.47% 6.68% 7.24%
Assets 1 5,675 5,840 5,910 5,960 7,559 6,156 6,599 7,043
Book Value Per Share 3 77,295 77,099 81,545 82,107 83,770 79,687 84,703 91,505
Cash Flow per Share 3 12,367 9,566 11,887 2,189 5,956 7,375 9,141 11,005
Capex 1 247 183 91.2 99.4 134 119 129 154
Capex / Sales 4.42% 4.13% 1.87% 2.4% 3.66% 2.75% 2.59% 2.82%
Announcement Date 2/5/20 2/3/21 2/9/22 2/1/23 1/25/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Amorepacific Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
178,400 KRW
Average target price
201,667 KRW
Spread / Average Target
+13.04%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cosmetics & Perfumes

1st Jan change Capi.
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+23.03% 8.07B
L'ORÉAL Stock L'Oréal
-1.84% 259B
KAO CORPORATION Stock Kao Corporation
+18.81% 20.66B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 19.04B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+17.33% 12.68B
COTY INC. Stock Coty Inc.
-13.77% 9.25B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+11.07% 6.01B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
-12.20% 3.98B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.08% 3.87B
INTERPARFUMS Stock Interparfums
-3.37% 3.69B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. A090430 Stock
  4. Financials Amorepacific Corporation