KOSPI · Cosmetics (K-beauty) · China-to-America pivot

Amorepacific

Amorepacific is Korea's largest cosmetics company, owner of Sulwhasoo, Laneige, Innisfree and Hera. Its earnings collapsed in 2021 to 2023 on China's slowdown and the informal Korean-content ban, then re-based in 2024 when the Americas overtook Greater China as its largest market for the first time. In 2025 Greater China swung back to profit while the Americas and EMEA grew double digits, delivering the highest operating profit in six years.

090430.KS Updated Jul 12, 2026 3 AI consumers

Per the valuechain.wiki graph, Amorepacific is directly linked to 2 companies (0 supply, 2 revenue relationships) and reaches 14 companies within two hops; the links are backed by 4 dated sources, 1 of them primary filings (as of 2026-07-12).

Annual return · 2026-07-10'21-30.1%'22-5.7%'23-18.4%'24+9.9%'25+8.2%YTD-10.5%
Money in중화권·미주·EMEA 해외 소비자Revenue 4.25조원AmazonCoupang
AmorepacificFY2025 consolidated revenue KRW 4.25T
Money out원료·부자재 (비공개)마케팅·광고·유통 (비공개)

Financials & Segments

  • Total revenue · FY2025 consolidated revenue KRW 4.25T (+9.5%), operating profit KRW 335.8B (+52% vs 220.5B), a six-year high. Group (002790) revenue of KRW 4.62T is separate.
  • Customer concentration · Re-rates on China consumption recovery plus US K-beauty momentum (Laneige, COSRX), decoupled from the AI cycle.
  • Segments · Luxury · Premium & global · Americas · Greater China

Revenue from

  • 중화권·미주·EMEA 해외 소비자 High confidence· Revenue 4.25조원 · FY2025 · consolidated revenue
    Revenue by region: Americas (+83% 2024, +20% 2025), Greater China (-27% 2024 to profit in 2025), EMEA (+42% 2025). Overseas is the growth engine.
    Confirms KO DART (FSS) Published Mar 18, 2026: Amorepacific FY2025 Annual Business Report (DART)
    Confirms EN Amorepacific Published Feb 6, 2025: Amorepacific Group FY2024 earnings
  • Amazon High confidence
    Laneige is a top beauty seller on Amazon US (Lip Sleeping Mask 34,000+ five-star reviews; Glowy Lip Balm a #1 category bestseller), a Prime Day mainstay and the channel behind the Americas becoming its largest market.
    Confirms EN Amorepacific Published Feb 6, 2025: Amorepacific Group FY2024 earnings
    Confirms EN Amazon Published Jul 17, 2024: LANEIGE Lip Sleeping Mask, Amazon US listing
  • Coupang High confidence
    Runs an official Amorepacific brand store on Coupang, selling Illiyoon, Labo-H, Mise-en-scene, Ryo and Happy Bath directly; a core domestic e-commerce channel.
    Confirms KO Coupang Published Jan 1, 2026: Amorepacific official brand store on Coupang

Pays to

  • 원료·부자재 (비공개) Medium confidence
    Cosmetic ingredients and packaging inputs (individual suppliers undisclosed).
    Confirms KO DART (FSS) Published Mar 18, 2026: Amorepacific FY2025 Annual Business Report (DART)
  • 마케팅·광고·유통 (비공개) Medium confidence
    Heavy advertising, sales commissions and distribution costs.
    Confirms KO DART (FSS) Published Mar 18, 2026: Amorepacific FY2025 Annual Business Report (DART)

Value-chain ripple (2 tiers)

Following node-to-node links up to 2 tiers; each firm is shown once, at its nearest tier.

CompanyChain'21'22'23'24'25YTD
Datadoglead2+80.9-58.7+65.1+17.7-4.8+89.4
Palo Alto Networkslead2+56.7-24.8+111.3+23.4+1.2+76.9
CrowdStrikelead2-3.3-48.6+142.5+34+37+59.7
Illuminalead2+2.8-46.9-31.1-1.3-1.8+45
Snowflakelead2+20.4-57.6+38.6-22.4+42.1+19.2
Airbnb Inclead2·-48.6+59.2-3.5+3.3+9.5
Schrodingerlead2-56-46.3+91.5-46.1-7.3-7.8
MercadoLibre, Inc.lead2-19.5-37.2+85.7+8.2+18.5-8
Uberlead2-17.8-41+149-2+35.5-8.8
The Walt Disney Companylead2-14.5-43.9+4.3+24.4+3.3-15.3
Coupanglead2·-49.9+10.1+35.8+7.3-20.3
Netflixlead2+11.4-51.1+65.1+83.1+5.2-21.7
Amazonlead1+2.4-49.6+80.9+44.4+5.2+6.3
Amorepacificnode-30.1-5.7-18.4+9.9+8.2-10.5

YTD as of 2026-07-10 · source: Yahoo Finance

The thesis is that results were redefined not by a China reopening but by a structural pivot to the Americas. Earnings that collapsed in 2021-2023 on China's slowdown and the informal Korean-content ban recovered in 2024 when the Americas overtook Greater China as the largest market for the first time — Laneige's Lip Sleeping Mask and Glowy Lip Balm became Amazon beauty bestsellers and COSRX rode the US K-beauty boom. In 2025 Greater China swung to profit while the Americas (+20%) and EMEA (+42%) grew double digits, delivering a six-year-high operating profit (₩335.8B, +52%). This re-rating hinges on a consumption recovery and US channel expansion decoupled from the AI cycle; the risk is that US growth is concentrated in a few brands (Laneige, COSRX) and the Amazon channel, a heavy trend/platform dependence.

Analysis generated from returns as of 2026-07-10

Analyst ratings

Consensus: Buy 3 · Hold 0 · Sell 0 · Avg. target ₩178,333 · Price ₩123,100 (07-10) · Upside +45%

BrokerRatingTargetPublished
LS SecuritiesBUY₩170,000Jun 9, 2026Report
Shinhan SecuritiesBuy₩185,000Apr 30, 2026Report
NH Investment & SecuritiesBUY₩180,000Apr 13, 2026Report

Analyses covering this node


← All companiesMarkdown · JSON

For information only, not investment advice. Content on this site is generated by AI from verified, cross-checked sources and may contain errors.

© 2026 Willow Investments, Inc.Company value-chain data · contact@willowinvt.com