|
End-of-day quote
Korea S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 68,500.00 KRW | -4.60% |
|
-2.42% | -27.59% |
| 04:54am | CJ Logistics Secures Construction Order for KT Cloud Ansan AI Data Center | MT |
| Oct. 19 | Mirae Asset Securities Adjusts CJ Logistics' Price Target to 120,000 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 | 1,366,241 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -27.59% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,342 | 4,246 | 4,104 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 16.66% | -2.21% | -3.35% |
| P/E | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 7.46x | 5.94x | 5.06x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.35x | 0.34x | 0.31x |
| PEG | - | 0x | 0.5x | 0.4x | -1.36x | -0.4x | 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 | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 3.72x | 3.57x | 3.52x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 9.26x | 7.95x | 7.01x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 14.9x | 9.78x | 8.6x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 6.72% | 10.2% | 11.6% |
| 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% | 1.21% | 1.31% | 1.45% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 9,188 | 11,541 | 13,528 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 9.04% | 7.77% | 7.33% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,243 | 13,761 | 14,448 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,168 | 1,189 | 1,166 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 469 | 534.4 | 585.8 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 202.4 | 254.4 | 301.3 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 2,976 | 2,880 | 2,738 |
| Reference price 3 | 126,000.00 | 93,700.00 | 127,200.00 | 84,400.00 | 94,600.00 | 68,500.00 | 68,500.00 | 68,500.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.46x | 0.33x | 3.72x | 1.21% | 1.03B | |
| 16.25x | 1.14x | 8.36x | 6.66% | 83.82B | |
| 16.18x | 0.97x | 7.18x | 3.48% | 71.58B | |
| 14.56x | 0.88x | 7.79x | 1.96% | 70.71B | |
| 29.51x | 1.22x | 10.47x | 0.59% | 43.07B | |
| 12.37x | 9.17x | 28.42x | 5.53% | 40.77B | |
| 25.35x | 1.19x | 12.69x | 3% | 33.13B | |
| 25.13x | 1.89x | 17.93x | 0.79% | 25.79B | |
| 14.32x | 0.44x | 4.3x | 2.9% | 23.56B | |
| 10.23x | 1.47x | 5.43x | 4.11% | 15.37B | |
| Average | 17.13x | 1.87x | 10.63x | 3.02% | 40.88B | |
| Weighted average by Cap. | 17.89x | 1.90x | 10.87x | 3.55% |
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
