Subscribe

Amorepacific Corporation (090430.KS)

KRW120,000.00 -1,600.00 (-1.32%)
KR KSC Consumer Defensive Household & Personal Products
Address 100 Hangangdaelo
Seoul, KR
CEO Seunghwan Kim
IPO 2006-06-29
ISIN KR7090430000

Explore sections of this company profile

Also trades on Korea Exchange · 090430.KS (KRW) Korea Exchange · 090435.KS (KRW)
Description

Amorepacific Corporation is a global enterprise engaged in the manufacturing and sale of beauty, household, and healthcare merchandise. The company's extensive offerings include a wide range of skincare products, such as cleansers, toners, hydrating fluids, moisturizers, eye treatments, concentrated serums, facial masks, and specialized care or travel-sized items. They also provide solutions for various skin concerns, including anti-aging, dryness, improving tone and texture, sun protection, and a diverse selection of makeup products. Founded in 1945, its main operational base is located 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
KRW120,000.00 -1,600.00 (-1.32%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
290.9K
Beta
1.05
Float Shares
29.05M
Free Float %
49.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.46% -7.40% -7.96% -23.84% -3.88% -4.33% -1.46% +5.75% -58.50% -71.47% +215.32%
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
120,000.00
DCF (Unlevered) 96,836.22 -19.3%
DCF (Levered) 102,762.27 -14.4%

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) 93% Bullish
Rating 2026-05 Change
Strong Buy 8 0
Buy 17 -2
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.55
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +9.5% Q1'26: +6.4% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -60.3% Q1'26: -2.1% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +10.2% Q1'26: +18.0% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +7.9% Q1'26: +11.2% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +5.1% Q1'26: +7.9% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    +5.0% Q1'26: +4.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.58× Q1'26: 0.69× (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 (1.18) × ERP
WACC = 96% × Ke + 4% × Kd (6.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 96,359.12 Current price: 120,000.00
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
26 Rev. Ana.
23 EPS Ana.
Dec 2027
26 Rev. Ana.
24 EPS Ana.
Dec 2028
12 Rev. Ana.
12 EPS Ana.
Dec 2029
25 Rev. Ana.
22 EPS Ana.
Revenue
4.77T
est: 4.73T (+0.8%)
5.65T
est: 5.74T (-1.6%)
5.12T
est: 5.13T (-0.2%)
5.28T
est: 5.32T (-0.8%)
5.58T
est: 5.59T (-0.2%)
4.43T
est: 4.44T (-0.1%)
4.86T
est: 4.76T (+2.1%)
4.13T
est: 4.16T (-0.6%)
3.67T
est: 3.74T (-1.9%)
3.89T
est: 3.85T (+0.9%)
4.25T
est: 4.22T (+0.8%)
4.61T
4.47T – 4.77T
+9.3% YoY
4.95T
4.61T – 5.21T
+7.5% YoY
5.28T
5.01T – 5.51T
+6.6% YoY
5.63T
5.35T – 5.88T
+6.7% YoY
EBITDA
919.77B
est: 670.67B (+37.1%)
1.03T
est: 813.86B (+26.5%)
794.10B
est: 728.28B (+9.0%)
721.20B
est: 754.40B (-4.4%)
876.20B
est: 793.09B (+10.5%)
500.01B
est: 629.40B (-20.6%)
671.17B
est: 675.32B (-0.6%)
525.38B
est: 590.15B (-11.0%)
360.00B
est: 531.02B (-32.2%)
906.42B
est: 768.83B (+17.9%)
603.90B
est: 842.05B (-28.3%)
919.95B
891.78B – 952.33B
+9.3% YoY
988.76B
920.89B – 1.04T
+7.5% YoY
1.05T
1.00T – 1.10T
+6.6% YoY
1.12T
1.07T – 1.17T
+6.7% YoY
EBIT
781.37B
est: 309.00B (+152.9%)
860.46B
est: 374.98B (+129.5%)
570.42B
est: 335.55B (+70.0%)
455.32B
est: 347.58B (+31.0%)
390.88B
est: 365.41B (+7.0%)
41.66B
est: 289.99B (-85.6%)
309.29B
est: 311.15B (-0.6%)
236.76B
est: 271.91B (-12.9%)
108.17B
est: 244.66B (-55.8%)
649.01B
est: 571.78B (+13.5%)
335.83B
est: 626.24B (-46.4%)
684.17B
663.22B – 708.25B
+9.3% YoY
735.34B
684.87B – 773.80B
+7.5% YoY
783.81B
744.40B – 818.34B
+6.6% YoY
836.31B
794.25B – 873.14B
+6.7% YoY
Net Income
577.52B
est: 650.65B (-11.2%)
639.25B
est: 727.16B (-12.1%)
394.01B
est: 444.60B (-11.4%)
332.20B
est: 408.58B (-18.7%)
238.80B
est: 356.37B (-33.0%)
35.13B
est: 84.74B (-58.5%)
193.68B
est: 292.00B (-33.7%)
134.47B
est: 139.50B (-3.6%)
180.10B
est: 172.79B (+4.2%)
593.19B
est: 784.45B (-24.4%)
235.68B
est: 310.29B (-24.0%)
417.10B
357.57B – 494.59B
+34.4% YoY
478.68B
386.13B – 565.06B
+14.8% YoY
520.72B
486.68B – 550.54B
+8.8% YoY
— – —
-100.0% YoY
SGA
2.07T
est: 2.11T (-2.3%)
2.49T
est: 2.57T (-3.1%)
2.33T
est: 2.30T (+1.3%)
2.45T
est: 2.38T (+2.9%)
2.48T
est: 2.50T (-0.9%)
1.86T
est: 1.98T (-6.1%)
2.10T
est: 2.13T (-1.2%)
1.68T
est: 1.86T (-9.9%)
2.10T
est: 1.67T (+25.7%)
1.57T
est: 1.70T (-7.3%)
1.65T
est: 1.86T (-11.2%)
2.03T
1.97T – 2.10T
+9.3% YoY
2.18T
2.03T – 2.30T
+7.5% YoY
2.33T
2.21T – 2.43T
+6.6% YoY
2.48T
2.36T – 2.59T
+6.7% YoY
EPS
8,372.00
est: 9,433.08 (-11.2%)
9,267.00
est: 10,542.36 (-12.1%)
5,711.00
est: 6,445.75 (-11.4%)
4,816.03
est: 5,923.65 (-18.7%)
3,479.36
est: 5,166.66 (-32.7%)
512.00
est: 1,228.53 (-58.3%)
2,820.15
est: 4,233.38 (-33.4%)
1,949.66
est: 2,022.46 (-3.6%)
2,609.70
est: 2,505.14 (+4.2%)
8,601.00
est: 10,826.82 (-20.6%)
3,413.18
est: 4,282.62 (-20.3%)
5,756.82
4,935.16 – 6,826.22
+34.4% YoY
6,606.64
5,329.31 – 7,798.86
+14.8% YoY
7,186.97
6,717.14 – 7,598.51
+8.8% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 B+ 3/5 3/5 2/5 4/5 3/5 2/5 4/5
2026-04-28 B+ 3/5 3/5 2/5 4/5 3/5 2/5 4/5
2026-04-27 B 3/5 3/5 2/5 4/5 2/5 2/5 4/5
2026-04-24 B 3/5 3/5 2/5 4/5 2/5 2/5 4/5
2026-04-23 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-22 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-21 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-20 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-17 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-16 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-15 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5
2026-04-14 B 3/5 3/5 2/5 4/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
725.00B
OE per share TTM
10,597.97
Owner's Yield
7.89%
Maintenance CapEx ratio
114.41%
Maint CapEx / Avg PPE
59.6%

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
77.15M
Shares Outstanding
58.44M

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
Jong-Mahn Park Chief Technology Officer, Vice President of Digital Strategy Unit & Director 778M male
Seunghwan Kim President Chief Executive Officer & Director 715M male
Giovanni Valentini Chief Executive Officer of Its North America Regional Headquarters
Jiyoun Lee Head of HERA Brand Division & Director
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