|
End-of-day quote
Korea S.E.
2026-09-30
|
5-day change | 1st Jan Change | ||
| 70,000.00 KRW | -0.85% |
|
+0.29% | -26.00% |
| Sep. 21 | CJ Logistics Corporation(KOSE:A000120) dropped from FTSE All-World Index | CI |
| Aug. 11 | CJ Cheiljedang's Quarterly Earnings Hit by FX, Raw-Material and Oil Costs | MT |
Company Valuation: CJ Logistics Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,513,049 | 1,868,836 | 2,536,990 | 1,683,369 | 1,886,809 | 1,396,159 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -26% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,345 | 4,231 | 4,064 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 16.74% | -2.61% | -3.96% |
| P/E | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 7.37x | 5.83x | 5.01x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.35x | 0.35x | 0.32x |
| PEG | - | 0x | 0.5x | 0.4x | -1.36x | -0.5x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.22x | 0.15x | 0.22x | 0.14x | 0.15x | 0.11x | 0.1x | 0.1x |
| EV / Revenue | 0.45x | 0.3x | 0.35x | 0.29x | 0.3x | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 3.7x | 3.71x | 3.47x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 9.17x | 7.85x | 6.91x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 16.1x | 11.3x | 9.75x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 6.23% | 8.83% | 10.3% |
| Dividend per Share 3 | - | 500 | 500 | 800 | 800 | 830.8 | 896.2 | 990.9 |
| Rate of return | - | 0.53% | 0.39% | 0.95% | 0.85% | 1.19% | 1.28% | 1.42% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 9,500 | 11,998 | 13,967 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 8.74% | 7.47% | 7.09% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,254 | 13,767 | 14,449 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,173 | 1,141 | 1,173 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 474 | 538.8 | 588.4 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 209.4 | 264.8 | 311 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 2,949 | 2,835 | 2,667 |
| Reference price 3 | 126,000.00 | 93,700.00 | 127,200.00 | 84,400.00 | 94,600.00 | 70,000.00 | 70,000.00 | 70,000.00 |
| Nbr of stocks (in thousands) | 19,945 | 19,945 | 19,945 | 19,945 | 19,945 | 19,945 | - | - |
| Announcement Date | 2/11/22 | 2/8/23 | 2/7/24 | 2/11/25 | 2/10/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.37x | 0.33x | 3.7x | 1.19% | 1.03B | |
| 15.52x | 1.09x | 7.95x | 7.01% | 79.5B | |
| 16.26x | 0.98x | 7.19x | 3.51% | 71.68B | |
| 13.86x | 0.85x | 7.46x | 2.09% | 67.47B | |
| 28.38x | 1.19x | 10.18x | 0.6% | 42.38B | |
| 13.02x | 9.47x | 29.19x | 5.29% | 43.45B | |
| 24.65x | 1.15x | 12.34x | 3.1% | 31.36B | |
| 23.65x | 1.77x | 16.9x | 0.85% | 24B | |
| 13.95x | 0.4x | 3.99x | 2.98% | 22.94B | |
| 9.87x | 1.41x | 5.2x | 4.28% | 14.76B | |
| Average | 16.65x | 1.86x | 10.41x | 3.09% | 39.86B | |
| Weighted average by Cap. | 17.35x | 1.97x | 10.83x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A000120 Stock
- Valuation CJ Logistics Corporation
Select your edition
All financial news and data tailored to specific country editions
