|
End-of-day quote
Korea S.E.
2026-11-12
|
5-day change | 1st Jan Change | ||
| 67,900.00 KRW | +1.65% |
|
-0.15% | -28.22% |
| Nov. 10 | Korea Investment & Securities Adjusts CJ Logistics' Price Target to 105,000 Won | MT |
| Oct. 23 | Shinhan Investment Adjusts CJ Logistics's Price Target to 100,000 Won | 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 | 1,354,274 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -28.22% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,881 | 4,257 | 4,185 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 31.15% | -12.78% | -1.7% |
| P/E | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 8.27x | 6.09x | 5.14x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.36x | 0.34x | 0.31x |
| PEG | - | 0x | 0.5x | 0.4x | -1.36x | -0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.22x | 0.15x | 0.22x | 0.14x | 0.15x | 0.1x | 0.1x | 0.09x |
| EV / Revenue | 0.45x | 0.3x | 0.35x | 0.29x | 0.3x | 0.36x | 0.31x | 0.28x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 4.32x | 3.63x | 3.66x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 11.2x | 8.17x | 7.24x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 17.4x | 10.3x | 8.36x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 5.76% | 9.69% | 12% |
| Dividend per Share 3 | - | 500 | 500 | 800 | 800 | 816.7 | 880.8 | 972.7 |
| Rate of return | - | 0.53% | 0.39% | 0.95% | 0.85% | 1.2% | 1.3% | 1.43% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 8,209 | 11,156 | 13,219 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 9.95% | 7.89% | 7.36% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,379 | 13,930 | 14,713 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,130 | 1,172 | 1,145 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 436.8 | 521 | 578.3 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 190.1 | 245.3 | 293.6 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 3,527 | 2,903 | 2,831 |
| Reference price 3 | 126,000.00 | 93,700.00 | 127,200.00 | 84,400.00 | 94,600.00 | 67,900.00 | 67,900.00 | 67,900.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.06x | 0.32x | 3.7x | 1.22% | 996M | |
| 19.27x | 1.26x | 9.18x | 5.83% | 95.75B | |
| 15.46x | 0.88x | 7.84x | 1.75% | 75.56B | |
| 16.66x | 1x | 7.34x | 3.35% | 73.64B | |
| 33.87x | 1.41x | 12.19x | 0.47% | 52.02B | |
| 13.54x | 9.36x | 29.4x | 5.12% | 42.74B | |
| 25.02x | 1.17x | 12.59x | 3.13% | 33.39B | |
| 15.12x | 0.45x | 4.53x | 2.72% | 24.83B | |
| 22.48x | 1.7x | 15.9x | 0.8% | 25.12B | |
| 10.35x | 1.45x | 5.37x | 4.07% | 15.26B | |
| Average | 17.98x | 1.90x | 10.81x | 2.85% | 44B | |
| Weighted average by Cap. | 19.40x | 1.93x | 11.20x | 3.27% |
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
