본문 바로가기 · Skip to content
Root InsideROOT INSIDENEWS
Stock fact card· KR · 002790 · as of 2026-10-13

아모레퍼시픽홀딩스

Not investment advice · For research purposes only; not a solicitation or an offer of any financial product. Past statistics do not indicate future outcomes. Facts from filings and public sources; not investment advice. No valuation estimate, direction or trading levels are provided.

← All cards

① Fact table

Values as filed · consolidated / separate basis per year · no interpretation

Financial facts by year (as filed)
Item20212022202320242025Unit
RevenueKRW 5.3tnKRW 4.5tnKRW 4.0tnKRW 4.3tnKRW 4.6tnKRW
Operating incomeKRW 356.2bnKRW 271.9bnKRW 152.0bnKRW 249.3bnKRW 368.0bnKRW
Net incomeKRW 180.0bnKRW 62.2bnKRW 119.3bnKRW 252.0bnKRW 124.0bnKRW
Total equityKRW 3.3tnKRW 3.4tnKRW 3.3tnKRW 3.3tnKRW 3.5tnKRW
Total liabilitiesKRW 1.6tnKRW 1.1tnKRW 1.1tnKRW 1.5tnKRW 1.5tnKRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)· in house47.2633.2933.2946.4344.05%
Statement basisConsolidatedConsolidatedConsolidatedConsolidatedConsolidated
Show raw values
Financial facts by year, raw values as filed (no unit scaling)
Item20212022202320242025Unit
Revenue5,326,080,007,2894,494,956,806,6524,021,343,038,9424,259,886,701,9954,623,175,217,447KRW
Operating income356,171,273,550271,900,712,401152,001,477,210249,277,525,878367,999,917,421KRW
Net income179,995,030,20562,237,028,846119,301,620,293252,032,886,627124,038,133,589KRW
Total equity3,306,537,801,3453,356,370,904,7733,323,329,617,5233,335,589,438,5393,482,154,028,036KRW
Total liabilities1,562,518,153,8441,117,500,460,4911,106,298,749,2141,548,821,316,4191,533,985,961,077KRW
부채비율(자체 계산: 부채총계 ÷ 자본총계 × 100, 자본 0 이하면 비움, 같은 해 같은 기준)47.2633.2933.2946.4344.05%

Source: dart_fnltt · Computed in house · card as of 2026-10-13 · Filing date per year: not on the card (see the filing timeline below) · 'in house' marks items computed from the values above

Why this?

② Profitability breakdown

Arithmetic on the fact table only · same year, same basis · '—' where a value is missing or the denominator is 0 or below · in each panel the bar height maps the span from the most negative to the largest positive value onto the panel height · no interpretation attached

Operating margin (%)operating income ÷ revenue × 100
6.72021cons.6.02022cons.3.82023cons.5.92024cons.8.02025cons.
ROE (%)net income ÷ year-end total equity × 100
5.42021cons.1.92022cons.3.62023cons.7.62024cons.3.62025cons.
Debt-to-equity (%)total liabilities ÷ total equity × 100
47.32021cons.33.32022cons.33.32023cons.46.42024cons.44.12025cons.

Source: computed in house from the fact table · card as of 2026-10-13

③ My own calculation

A simple residual-income formula. You enter the assumptions; only the base equity is filled in from the filing. The result is computed from your assumptions and is not a figure this site publishes.

V = B₀ + (ROE − r) × B₀ ÷ (1 + r − ω)

the long-run ROE you assume
the annual return you require
0 = gone after a year · 1 = lasts forever
filled with the 2025 total equity as filed — editable

Fill in all four boxes to compute. The site fills in nothing but the base equity.

Computed in this browser only; nothing you type is sent or stored.

Two-trading-day statistical range· target 2026-10-15
Base close 2026-10-13
25,000
80%
24,054.85 ~ 25,984.47
90%
23,853.06 ~ 26,483.69
Ledger row
f8cdff4b…

Source: fsc_stock_price · published 2026-10-14T11:05:08+09:00 · No direction implied

Prospective recordunknownn = 0days missed 0

No day scored yet — no basis for a hit rate.

Why this?
Filing timeline
  1. 2026-09-30
    Filing title as filed최대주주등소유주식변동신고서 original ↗
    Source: dart_disclosure
  2. 2026-09-30
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  3. 2026-09-23
    Filing title as filed최대주주등소유주식변동신고서 original ↗
    Source: dart_disclosure
  4. 2026-09-16
    Filing title as filed최대주주등소유주식변동신고서 original ↗
    Source: dart_disclosure
  5. 2026-09-16
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  6. 2026-09-09
    Filing title as filed최대주주등소유주식변동신고서 original ↗
    Source: dart_disclosure
  7. 2026-09-09
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  8. 2026-09-02
    Filing title as filed최대주주등소유주식변동신고서 original ↗
    Source: dart_disclosure
  9. 2026-09-02
    Filing title as filed임원ㆍ주요주주특정증권등소유상황보고서 original ↗
    Source: dart_disclosure
  10. 2026-08-28
    Filing title as filed대규모기업집단현황공시[분기별공시(대표회사용)] original ↗
    Source: dart_disclosure
  11. 2026-08-14
    Filing title as filed반기보고서 (2026.06) original ↗
    Source: dart_disclosure
  12. 2026-08-03
    Filing title as filed자기주식처분결과보고서 original ↗
    Source: dart_disclosure
  13. 2026-07-30
    Filing title as filed주요사항보고서(자기주식처분결정)(자회사의 주요경영사항) original ↗
    Source: dart_disclosure
  14. 2026-07-30
    Filing title as filed연결재무제표기준영업(잠정)실적(공정공시) original ↗
    Source: dart_disclosure
  15. 2026-07-30
    Filing title as filed주요사항보고서(자기주식처분결정) original ↗
    Source: dart_disclosure
  16. 2026-07-23
    Filing title as filed결산실적공시예고(안내공시) original ↗
    Source: dart_disclosure
  17. 2026-06-01
    Filing title as filed대규모기업집단현황공시[연1회공시및1/4분기용(대표회사)] original ↗
    Source: dart_disclosure
  18. 2026-06-01
    Filing title as filed대규모기업집단현황공시[연1회(동일인용)] original ↗
    Source: dart_disclosure
  19. 2026-05-28
    Filing title as filed기업지배구조보고서공시 original ↗
    Source: dart_disclosure
  20. 2026-05-15
    Filing title as filed분기보고서 (2026.03) original ↗
    Source: dart_disclosure
Why this?
AI accuracy boundary
LayerBadgenNote
rangeunknown080%·90% 범위의 전향 적중 기록(목표일 개장 전 박제 → 종가 공표 뒤 채점)
fair_value제공 안 함0판별력 미확인 — 싣지 않음
direction제공 안 함0판별력 미확인 — 싣지 않음
trade_levels제공 안 함0판별력 미확인 — 싣지 않음
Valuation estimatenot provided—Not published: no demonstrated discriminative power
Direction (up or down)not provided—Not published: no demonstrated discriminative power
Trading levelsnot provided—Not published: no demonstrated discriminative power
Gaps · sources

No gaps recorded.

Why this?

Do not put personal data in the question. It is sent to an external AI processor to compose the answer.0/300

Checking…

Why this?