Transaction summary
- Target
- COSRX
- Acquirer
- Amorepacific
- Seller
- -
- Announced
- 2023-10-30
- Geography
- South Korea
- Type
- Acquisition
- Deal type
- Control
- Stake acquired
- 38%
- First added
- 2026-06-18
- Latest update
- 2026-10-21
Value and multiples
100% enterprise value
USD 1.0B
100% enterprise value | USD
Basis: FundComb estimate
Reported price is assumed to be 100% EV unless stated otherwise. Partial-stake estimates are qualified in the basis notes.
EV / revenue
3.6x
Period not stated
Basis: FundComb estimate
EV / EBITDA
-
EBITDA basis not stated
Basis: FundComb estimate
Basis
- FundComb’s comps spreadsheet values COSRX at USD 1,000m, used as the whole-company enterprise value, with revenue of USD 280m: 3.6x revenue. The revenue period is not stated. These are FundComb estimates, not confirmed by a public source. Amorepacific announced on 30 October 2023 that it made COSRX a subsidiary by buying an additional stake (PR Newswire).
Other reviewed estimates
Earlier estimates and their sources.
Source summary
Amorepacific Incorporates COSRX as a Subsidiary through Additional Stake Acquisition - PR Newswire
ConfirmedResearch Report | Mirae Asset Securities
EstimatedMirae Asset reported Amorepacific planned to increase its COSRX stake to 93% and consolidate it from May 2024; it forecast COSRX 2024 revenue of KRW 564.3bn and operating profit of KRW 191.9bn.
Open sourceContinue your research
Related transaction comps
Tata Harper acquired by Amorepacific
2022-09-01 · Confirmed
View transaction → CosmeticsAesop acquired by L’Oréal
2023-04-03 · Confirmed
View transaction → CosmeticsIlia Beauty acquired by Courtin-Clarins family / Clarins
2022-02-01 · Estimated
View transaction → CosmeticsChantecaille acquired by Beiersdorf
2021-12-21 · Confirmed
View transaction →