|
End-of-day quote
Korea S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 66,000.00 KRW | +1.85% |
|
+1.85% | -30.23% |
| 23/10 | Shinhan Investment Adjusts CJ Logistics's Price Target to 100,000 Won | MT |
| 21/10 | CJ Logistics Secures Construction Order for KT Cloud Ansan AI Data Center | 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 | 1,316,379 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -30.23% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,293 | 4,203 | 4,046 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 15.36% | -2.12% | -3.72% |
| P/E | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 7.34x | 5.73x | 4.82x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.33x | 0.33x | 0.3x |
| 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 | 0.32x | 0.31x | 0.28x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 3.75x | 3.59x | 3.58x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 9.29x | 7.9x | 6.9x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 14.7x | 9.83x | 8.21x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 6.81% | 10.2% | 12.2% |
| 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% | 1.26% | 1.36% | 1.5% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 8,986 | 11,512 | 13,682 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 9.24% | 7.78% | 7.24% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,235 | 13,765 | 14,464 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,146 | 1,170 | 1,131 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 462.1 | 532.1 | 586.3 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 196.7 | 252.4 | 302.7 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 2,977 | 2,886 | 2,730 |
| Reference price 3 | 126,000.00 | 93,700.00 | 127,200.00 | 84,400.00 | 94,600.00 | 66,000.00 | 66,000.00 | 66,000.00 |
| Nbr of stocks (in thousands) | 19,945 | 19,945 | 19,945 | 19,945 | 19,945 | 19,945 | - | - |
| Announcement Date | 11/2/22 | 8/2/23 | 7/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.34x | 0.32x | 3.75x | 1.26% | 987M | |
| 18.46x | 1.22x | 8.9x | 6.06% | 92.1B | |
| 15.03x | 0.86x | 7.68x | 1.84% | 73.37B | |
| 16.46x | 0.99x | 7.28x | 3.42% | 72.57B | |
| 32.47x | 1.36x | 11.78x | 0.49% | 50.18B | |
| 12.63x | 9.19x | 28.75x | 5.44% | 40.55B | |
| 25.33x | 1.19x | 12.74x | 3.09% | 34.19B | |
| 25.18x | 1.89x | 17.97x | 0.79% | 25.85B | |
| 14.7x | 0.46x | 4.58x | 2.9% | 24.6B | |
| 10.16x | 1.42x | 5.26x | 4.14% | 15.03B | |
| Average | 17.78x | 1.89x | 10.87x | 2.94% | 42.94B | |
| Weighted average by Cap. | 19.04x | 1.89x | 11.09x | 3.37% |
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
