Subscribe

AMOREPACIFIC Holdings Corp. (002790.KS)

KRW23,800.00 -200.00 (-0.83%)
KR KSC Consumer Defensive Household & Personal Products
Address 100, Hangang-daero 2744
Seoul, KR
CEO Jung-soo Kim Dong-kwan Kim
IPO 2000-01-04
ISIN KR7002790004

Explore sections of this company profile

Also trades on Korea Exchange · 002790.KS (KRW) Korea Exchange · 002795.KS (KRW) Korea Exchange · 00279K.KS (KRW)
Description

AMOREPACIFIC Holdings Corp., through its subsidiaries, engages in manufacturing, marketing, and trading of cosmetics, household goods, and health functional foods in Korea, Asia, North America, and internationally. The company offers perfumes, medical and inner beauty products, beauty devices, haircare, body care, and dental care products. It also provides tea culture products. The company was formerly known as AMOREPACIFIC Group and changed its name to AMOREPACIFIC Holdings Corp. in April 2025. AMOREPACIFIC Holdings Corp. was incorporated in 1945 and is headquartered in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW23,800.00 -200.00 (-0.83%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
145.7K
Beta
0.89
Float Shares
22.50M
Free Float %
29.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.88% -6.34% -20.35% -26.95% -19.51% -21.03% -11.58% -22.90% -70.53% -86.25% +1,607.44%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
23,800.00
DCF (Unlevered) 61,865.60 +159.9%
DCF (Levered) 118,041.36 +396.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.04
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +8.5% Q1'26: +5.0% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -54.9% Q1'26: -4.2% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +9.9% Q1'26: +11.3% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +8.0% Q1'26: +11.3% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +4.8% Q1'26: +7.5% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +146.1% Q1'26: +137.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.53× Q1'26: 0.43× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.46) × ERP
WACC = 93% × Ke + 7% × Kd (6.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 62,319.75 Current price: 23,800.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.66T
est: 5.65T (+0.3%)
6.70T
est: 6.85T (-2.2%)
6.03T
est: 6.08T (-0.8%)
6.08T
est: 6.13T (-0.9%)
6.28T
est: 6.27T (+0.3%)
4.93T
est: 4.94T (-0.2%)
5.33T
est: 5.17T (+3.0%)
4.49T
est: 4.46T (+0.7%)
4.02T
est: 4.14T (-2.9%)
4.26T
est: 4.23T (+0.8%)
4.62T
est: 4.63T (-0.1%)
5.00T
4.98T – 5.03T
+8.1% YoY
5.35T
5.34T – 5.35T
+6.8% YoY
5.69T
5.67T – 5.71T
+6.4% YoY
EBITDA
1.10T
est: 896.31B (+23.0%)
1.30T
est: 1.09T (+19.9%)
970.22B
est: 965.07B (+0.5%)
849.02B
est: 973.63B (-12.8%)
1.04T
est: 994.90B (+4.0%)
586.79B
est: 784.20B (-25.2%)
852.71B
est: 820.83B (+3.9%)
613.87B
est: 708.47B (-13.4%)
588.30B
est: 657.77B (-10.6%)
987.24B
est: 716.63B (+37.8%)
647.81B
est: 785.21B (-17.5%)
848.72B
844.54B – 852.91B
+8.1% YoY
906.73B
905.47B – 907.99B
+6.8% YoY
964.91B
961.91B – 967.90B
+6.4% YoY
EBIT
925.00B
est: 461.36B (+100.5%)
1.09T
est: 559.79B (+95.2%)
701.92B
est: 496.76B (+41.3%)
538.46B
est: 501.16B (+7.4%)
457.12B
est: 512.11B (-10.7%)
52.82B
est: 403.65B (-86.9%)
438.24B
est: 422.51B (+3.7%)
291.17B
est: 364.68B (-20.2%)
329.11B
est: 338.58B (-2.8%)
719.72B
est: 548.59B (+31.2%)
368.00B
est: 601.08B (-38.8%)
649.71B
646.50B – 652.91B
+8.1% YoY
694.11B
693.14B – 695.08B
+6.8% YoY
738.64B
736.35B – 740.93B
+6.4% YoY
Net Income
260.44B
est: 266.95B (-2.4%)
342.39B
est: 362.69B (-5.6%)
202.61B
est: 210.37B (-3.7%)
142.29B
est: 180.40B (-21.1%)
282.40B
est: 169.10B (+67.0%)
10.38B
est: 37.52B (-72.3%)
180.00B
est: 197.36B (-8.8%)
62.24B
est: 108.90B (-42.8%)
119.30B
est: 109.37B (+9.1%)
252.03B
est: 693.68B (-63.7%)
124.04B
est: 585.59B (-78.8%)
651.71B
615.66B – 687.75B
+11.3% YoY
890.10B
859.67B – 920.52B
+36.6% YoY
1.05T
1.05T – 1.05T
+18.0% YoY
SGA
2.47T
est: 2.57T (-3.8%)
2.97T
est: 3.12T (-4.9%)
2.74T
est: 2.77T (-1.1%)
2.88T
est: 2.79T (+3.0%)
2.81T
est: 2.85T (-1.7%)
2.09T
est: 2.25T (-6.9%)
2.31T
est: 2.36T (-1.9%)
1.84T
est: 2.03T (-9.3%)
2.39T
est: 1.89T (+26.6%)
1.76T
est: 1.90T (-7.3%)
1.84T
est: 2.08T (-11.8%)
2.25T
2.24T – 2.26T
+8.1% YoY
2.41T
2.40T – 2.41T
+6.8% YoY
2.56T
2.55T – 2.57T
+6.4% YoY
EPS
3,219.00
est: 3,230.00 (-0.3%)
4,240.00
est: 4,388.42 (-3.4%)
2,432.00
est: 2,545.40 (-4.5%)
1,708.33
est: 2,182.82 (-21.7%)
3,409.48
est: 2,046.10 (+66.6%)
125.64
est: 453.95 (-72.3%)
1,989.00
est: 2,388.04 (-16.7%)
657.00
est: 1,317.62 (-50.1%)
1,296.00
est: 1,323.29 (-2.1%)
2,781.91
est: 3,410.38 (-18.4%)
1,255.57
est: 2,878.95 (-56.4%)
3,204.00
3,026.80 – 3,381.20
+11.3% YoY
4,376.00
4,226.41 – 4,525.59
+36.6% YoY
5,164.00
5,143.18 – 5,184.82
+18.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-28 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-27 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-26 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-22 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-21 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-20 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-19 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-18 B 3/5 5/5 2/5 3/5 3/5 1/5 3/5
2026-05-15 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-04-28 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-04-27 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-24 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-23 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-22 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-21 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-20 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-17 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-16 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-15 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
667.76B
OE per share TTM
4,175.67
Owner's Yield
14.85%
Maintenance CapEx ratio
22.62%
Maint CapEx / Avg PPE
63.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
6.13B
Shares Outstanding
76.28M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kyungbae Suh Chief Executive Officer & Chairman 950M male
Seunghwan Kim Chief Executive Officer, Executive Vice President of Strategy Unit & Executive Director 715M male
Genebong Kim Chief Compliance Officer & Head of Legal Division
Hyung-Kwon Jung Executive Vice President of HR Unit male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits