Financials CJ Century Logistics Holdings

Equities

CJCEN

MYL7117OO004

Air Freight & Logistics

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
0.33 ^MYR	0.00%		0.00%	-12.00%

Mar. 08	CJ Century Logistics Holdings Berhad Announces Appointment of Kim Gwon Woong as Non Independent and Non Executive Director	CI
Mar. 08	CJ Century Logistics Holdings Berhad Announces Resignation of Sung Hyunsup as Non Independent and Non Executive Director	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	154.2	252.9	325.4	282.2	218.2	192	-
Enterprise Value (EV) ¹	260.5	383.5	325.4	282.2	218.2	192	192
P/E ratio	-20.5 x	226 x	17.2 x	10 x	18.6 x	8.92 x	8.05 x
Yield	0.63%	-	-	3.09%	-	3.33%	3.33%
Capitalization / Revenue	0.31 x	0.4 x	-	0.3 x	0.3 x	0.22 x	0.2 x
EV / Revenue	0.31 x	0.4 x	-	0.3 x	0.3 x	0.22 x	0.2 x
EV / EBITDA	7.54 x	-	-	3.5 x	3.57 x	2.7 x	2.71 x
EV / FCF	-2,950,922 x	-10,210,042 x	-	-	-	-	-
FCF Yield	-0%	-0%	-	-	-	-	-
Price to Book	0.49 x	0.61 x	-	-	-	-	-
Nbr of stocks (in thousands)	390,261	588,027	586,269	581,886	581,886	581,886	-
Reference price ²	0.3950	0.4300	0.5550	0.4850	0.3750	0.3300	0.3300
Announcement Date	2/27/20	2/25/21	2/24/22	2/24/23	2/23/24	-	-

¹MYR in Million²MYR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	492	635.7	-	930.4	736.5	857.8	982.6
EBITDA ¹	20.45	-	-	80.64	61.14	71.1	70.85
EBIT	0.296	3.635	-	45.58	-	-	-
Operating Margin	0.06%	0.57%	-	4.9%	-	-	-
Earnings before Tax (EBT) ¹	-4.553	-4.971	-	37.54	16.28	28.2	31.6
Net income ¹	-7.531	0.922	6.722	28.15	11.74	21.5	24
Net margin	-1.53%	0.15%	-	3.03%	1.59%	2.51%	2.44%
EPS ²	-0.0193	0.001900	0.0323	0.0483	0.0202	0.0370	0.0410
Free Cash Flow	-52.24	-24.76	-	-	-	-	-
FCF margin	-10.62%	-3.9%	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	0.002500	-	-	0.0150	-	0.0110	0.0110
Announcement Date	2/27/20	2/25/21	2/24/22	2/24/23	2/23/24	-	-

¹MYR in Million²MYR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 Q1
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	9.347
Net margin	-
EPS ²	0.0160
Dividend per Share	-
Announcement Date	5/26/22

¹MYR in Million²MYR

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net Debt	106	131	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	5.199 x	-	-	-	-	-	-
Free Cash Flow	-52.2	-24.8	-	-	-	-	-
ROE (net income / shareholders' equity)	-2.4%	0.25%	1.61%	6.5%	2.63%	4.6%	4.7%
ROA (Net income/ Total Assets)	-1.3%	0.13%	-	3.64%	-	-	-
Assets ¹	579.3	718.6	-	773.5	-	-	-
Book Value Per Share	0.8100	0.7100	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-	-	-
Capex ¹	53.7	-	-	3.95	-	20	20
Capex / Sales	10.91%	-	-	0.42%	-	2.33%	2.04%
Announcement Date	2/27/20	2/25/21	2/24/22	2/24/23	2/23/24	-	-

¹MYR in Million

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for CJ Century Logistics Holdings

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.33 MYR

Average target price

0.475 MYR

Spread / Average Target

+43.94%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Integrated Logistics Operators

	1st Jan change	Capi.
CJ CENTURY LOGISTICS HOLDINGS	-12.00%	40.27M
DSV A/S	-12.95%	30.83B
PANALPINA WELTTRANSPORT (HOLDING) AG	-1.52%	6.34B
HYUNDAI GLOVIS CO., LTD.	-3.92%	5.01B
NIPPON EXPRESS HOLDINGS INC.	+1.36%	4.54B
COMPAGNIE DU CAMBODGE	+4.62%	4.06B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A.	+4.00%	3.58B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD	+63.11%	2.48B
KAMIGUMI CO., LTD.	+1.69%	2.31B
SEINO HOLDINGS CO., LTD.	+0.33%	2.29B

Integrated Logistics Operators