Cohere Beauty is a contract manufacturer specializing in the development and manufacturing of personal care products, including haircare, skincare, bodycare, and fragrance. They focus on innovation, expertise, and quality assurance in product development.

Cohere Beauty

AMOREPACIFIC Group, through its subsidiaries, manufactures, markets, and trades in cosmetics, personal care goods, and related products in Korea, Asia, North America, and internationally. The company offers cosmetics, perfumes, medical beauty products, beauty devices, inner beauty products, hair and body care products, dental care, and tea culture products under the AMORE pacific, Sulwhasoo, LANEIGE, Mamonde, Innisfree, ETUDE, SIENU, HERA, HOLITUAL, primera, IOPE, HANYUL, LIRIKOS, OUTRUN, EASY PEASY, Espoir, RAREKIND, STEADY, SOON+, ODYSSEY, MIREPA, BRO&TIPS!, BE READY, enuf proj, GOUTAL, fradore, AESTURA, makeON, VITAl BEAUTIE, cubeme, Ryo, mise en scene, Fresh Pop, LABO-H, Ayunche, amos, HAPPY BATH, illiyoon, FILLVOID, MEDIAN, Boncho Study, Pleasia, and OSULLOC brands. It is also involved in manufacturing and marketing of medicines, glass, green tea, detergents, and organic compounds; manufacturing, printing, and marketing of paper containers; packaging of products; manufacturing of industrial machinery; and managing of facilities. The company was formerly known as PACIFIC Corporation and changed its name to AMOREPACIFIC Group in March 2011. AMOREPACIFIC Group was founded in 1945 and is headquartered in Seoul, South Korea.

AMOREPACIFIC Group

BI-SU is involved in health and beauty products, focusing on natural ingredients such as the extract from swiftlet’s nest.

BI-SU

Coty Inc., together with its subsidiaries, engages in the manufacture, marketing, distribution, and sale of beauty products worldwide. The company provides prestige fragrances, skin care, and color cosmetics products through prestige retailers, including perfumeries, department stores, e-retailers, direct-to-consumer websites, and duty-free shops under the Alexander McQueen, Burberry, Bottega Veneta, Calvin Klein, Cavalli, Chloe, Davidoff, Escada, Gucci, Hugo Boss, Jil Sander, Joop!, Kylie Jenner, Lacoste, Lancaster, Marc Jacobs, Miu Miu, Nikos, philosophy, Kim Kardashian West, and Tiffany & Co. brands. It also offers mass color cosmetics, fragrance, skin care, and body care products primarily through hypermarkets, supermarkets, drug stores, pharmacies, mid-tier department stores, traditional food and drug retailers, and e-commerce retailers under the Adidas, Beckham, Biocolor, Bozzano, Bourjois, Bruno Banani, CoverGirl, Jovan, Max Factor, Mexx, Monange, Nautica, Paixao, Rimmel, Risque, Sally Hansen, Stetson, and 007 James Bond brands. Coty Inc. also sells its products through third-party distributors to approximately 150 countries and territories. The company was founded in 1904 and is based in New York, New York. Coty Inc. is a subsidiary of Cottage Holdco B.V.

Metric
Company Name	Cohere Beauty	AMOREPACIFIC Group	BI-SU	Coty Inc.
Symbol		2.79K		COTY
MSH ID	COM:COHEREBEAUTY	COM:APGROUP	COM:BISU-US	COM:COTY
Market	PRIVATE	STOCKS	PRIVATE	STOCKS
Sector	Consumer Goods	Consumer Defensive	Consumer Goods	Consumer Defensive
Industry	Cosmetics & Personal Care	Household & Personal Products	Cosmetics and Personal Care	Household & Personal Products
Country	US	KR	US	US
Stage
Employee Count		94		11.35K
Website	coherebeauty.com	apgroup.com	bisu-us.com	coty.com
LinkedIn			bisu
Founders

Metric
Market Cap	1.69B	8.57B
Enterprise Value
Monthly Web Traffic
Web Traffic Growth
Valuation
Raised Capital

Metric
Revenue	2.83B	6.12B
Revenue (LTM)
Revenue (NTM)
Gross Profit	1.88B	3.75B
EBITDA	288.88M	1.01B
Operating Income	106.79M	585.90M
Net Income	83.81M	89.40M
EPS	1.01	0.10
Diluted EPS	1.01	0.10
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.71	0.64
Operating Profit Margin	0.04	0.13
EBITDA Margin	0.10	0.16
Net Profit Margin	0.16	0.05
Return on Equity	0.15	0.08
Return on Assets	0.07	0.02
Return on Capital Employed	0.02	0.07

COM:COHEREBEAUTY

Cohere Beauty

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	14.34	27.42
P/B Ratio	0.75	2.71
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	0.74	1.75
EV Multiple	2.49	5.91

Metric
Days Sales Outstanding		33.63
Days Payables Outstanding		238.49
Days Inventory Outstanding	173.35	129.65
Operating Cycle	205.52	162.93
Cash Conversion Cycle	205.52	-52.94
Asset Turnover	0.53	0.51

Metric
Operating Cash Flow	274.26M	614.60M
Free Cash Flow	111.55M	369.40M
Cash Flow to Debt	1.30	0.15
Operating Cash Flow/Sales	0.11	0.10
Free Cash Flow Yield	0.11	0.04

Metric
Cash & Equivalents	441.89M	320.60M
Accounts Receivable	-13.29M	-104.50M
Inventory	325.16M	764.10M
Goodwill	417.50M	3.91B
Debt to Capitalization	0.10	0.51
Debt to Assets		0.35
Current Ratio	3.15	0.79
Quick Ratio	2.63	0.50

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue		0.02
R&D to Revenue	0.02
SG&A to Revenue	0.49