Amorepacific Group
KRX:002790

Watchlist Manager
Amorepacific Group Logo
Amorepacific Group
KRX:002790
Watchlist
Price: 27 600 KRW -0.36%
Market Cap: ₩2.1T

EV/EBIT

2.1
Current
58%
Cheaper
vs 3-y average of 4.9

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
2.1
=
Enterprise Value
₩813.8B
/
EBIT
₩368B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
2.1
=
Enterprise Value
₩813.8B
/
EBIT
₩368B

Valuation Scenarios

Amorepacific Group is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (4.9), the stock would be worth ₩65 686.1 (138% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+511%
Average Upside
304%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 2.1 ₩27 600
0%
3-Year Average 4.9 ₩65 686.1
+138%
5-Year Average 5.5 ₩74 405.34
+170%
Industry Average 10.2 ₩136 826.74
+396%
Country Average 12.5 ₩168 701.33
+511%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
₩813.8B
/
Jan 2026
₩368B
=
2.1
Current
₩813.8B
/
Dec 2026
₩492.1B
=
1.7
Forward
₩813.8B
/
Dec 2027
₩544B
=
1.5
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
KR
Amorepacific Group
KRX:002790
2.3T KRW 2.1 20.3
FR
L'Oreal SA
PAR:OR
184.2B EUR 20.6 30.1
UK
Unilever PLC
LSE:ULVR
92B GBP 12.8 11.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.2T INR 40.3 37.9
UK
HALEON PLC
LSE:HLN
31.4B GBP 15.1 18.8
US
Estee Lauder Companies Inc
NYSE:EL
27.4B USD 22.5 -154.1
DE
Beiersdorf AG
XETRA:BEI
16.4B EUR 10.1 17.4
JP
Kao Corp
TSE:4452
2.7T JPY 15.1 22.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 41.5 63.1
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD -6 360.4 -4 624.4
IN
Dabur India Ltd
NSE:DABUR
783.4B INR 39.5 44
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Amorepacific Group
KRX:002790
Average EV/EBIT: 22
2.1
N/A N/A
FR
L'Oreal SA
PAR:OR
20.6
7%
2.9
UK
Unilever PLC
LSE:ULVR
12.8
4%
3.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.3
8%
5
UK
HALEON PLC
LSE:HLN
15.1
8%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
22.5
26%
0.9
DE
Beiersdorf AG
XETRA:BEI
10.1
4%
2.5
JP
Kao Corp
TSE:4452
15.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
41.5
13%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
39.5
11%
3.6
P/E Multiple
Earnings Growth PEG
KR
Amorepacific Group
KRX:002790
Average P/E: 29.5
20.3
N/A N/A
FR
L'Oreal SA
PAR:OR
30.1
13%
2.3
UK
Unilever PLC
LSE:ULVR
11.2
-6%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.9
7%
5.4
UK
HALEON PLC
LSE:HLN
18.8
11%
1.7
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -154.1 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
17.4
6%
2.9
JP
Kao Corp
TSE:4452
22.6
10%
2.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
63.1
18%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
44
11%
4

Market Distribution

Lower than 96% of companies in Korea
Percentile
4th
Based on 1 022 companies
4th percentile
2.1
Low
0 — 7.8
Typical Range
7.8 — 23.2
High
23.2 —
Distribution Statistics
Korea
Min 0
30th Percentile 7.8
Median 12.5
70th Percentile 23.2
Max 13 874.5

Amorepacific Group
Glance View

Market Cap
2.1T KRW
Industry
Consumer products

Amorepacific Group, a titan in the global beauty and cosmetics industry, traces its roots back to South Korea in 1945, when its founder, Suh Sung-whan, began crafting and selling camellia nut oil. With a firm belief in harnessing the power of natural Asian ingredients, Suh established a brand that grew into a conglomerate revered for its commitment to innovation and high-quality products. Amorepacific's operation is a finely woven tapestry of comprehensive research and development, effective marketing strategies, and an expansive distribution network that spans Asia, Europe, and the Americas. The company's reputation for fusing ancient traditions with cutting-edge beauty technology underpins its diverse product range, from skincare and makeup to personal care and wellness products, all meticulously tailored to ever-evolving consumer preferences. The way Amorepacific Group makes money is as robust and diversified as its product portfolio. By adopting a multi-brand strategy, the company caters to different segments of the cosmetics market, with signature brands like Sulwhasoo, Laneige, Innisfree, and Etude House appealing to varied demographics and price points. Each brand harnesses the core values of innovation and quality, reinforcing Amorepacific's status as a leader in the beauty industry. Revenue streams are amplified by a combination of solid offline presence in department stores and continual adaptation to e-commerce trends, allowing access to a broader customer base. The group's commitment to sustainability and eco-friendly practices further enhances its brand image, attracting a socially-conscious clientele. Through strategic expansion and continuous adaptation, Amorepacific continues to forge a distinct identity in the ever-competitive cosmetic market landscape.

Intrinsic Value
42 537.81 KRW
Undervaluation 35%
Intrinsic Value
Price ₩27 600
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett