Valuation CJ Corporation Korea S.E.

Stocks

End-of-day quote Korea S.E. 2026-09-22			5-day change	1st Jan Change
65,800.00 ^KRW	+0.30%		-4.08%	-26.32%

08-18	CJ CGV Loses First-Instance Rent Lawsuit, Ordered to Pay KRW15.3 Billion	MT
08-17	CJ Group Sets KRW12 Trillion Revenue Target for North America by 2028	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,675,258	2,693,920	2,967,314	3,141,916	5,498,333	4,188,483	-	-
Change	-	0.7%	10.15%	5.88%	75%	-23.82%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,209	19,244	17,494
Change	-	11.62%	-27.07%	13.38%	44.63%	-7.47%	0.18%	-9.09%
P/E	10.2x	14x	16.3x	33.1x	40.3x	12.6x	8.77x	8.34x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.83x	0.79x	0.78x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.2x	1.61x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.09x	0.09x	0.08x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.41x	0.39x	0.34x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.06x	3.06x	2.8x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.69x	6.55x	5.66x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	2.57x	4.99x	3.93x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	39%	20%	25.5%
Dividend per Share ³	2,300	2,500	3,000	3,000	3,300	3,333	3,475	3,700
Rate of return	2.76%	2.97%	3.18%	3.03%	1.92%	2.58%	2.69%	2.86%
EPS ³	8,197	6,023	5,806	2,993	4,271	10,307	14,747	15,513
Distribution rate	28.1%	41.5%	51.7%	100%	77.3%	32.3%	23.6%	23.9%
Net sales ¹	34,484	40,925	41,353	43,647	45,019	47,352	48,953	50,975
EBITDA ¹	4,317	5,388	5,099	6,268	5,065	6,267	6,292	6,243
EBIT ¹	1,882	2,154	2,039	2,547	2,528	2,499	2,939	3,091
Net income ¹	275	202.1	524.7	100.5	143.3	328.2	397	395.9
Net Debt ¹	12,877	14,666	9,692	11,212	15,262	15,021	15,056	13,306
Reference price ³	83,400.00	84,100.00	94,400.00	99,100.00	172,000.00	129,400.00	129,400.00	129,400.00
Nbr of stocks (in thousands)	33,531	33,531	33,531	33,531	33,531	33,531	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	3/18/25	3/18/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	20.35x	2.78x	13.85x	4.07%	242B
MONDELEZ INTERNATIONAL, INC.	19.15x	2.42x	14.45x	3.42%	76.8B
DANONE	16.02x	1.69x	9.53x	3.9%	44.46B
ARCHER-DANIELS-MIDLAND COMPANY	15.44x	0.55x	9.86x	2.54%	40.19B
THE HERSHEY COMPANY	20.33x	3.1x	12.58x	3.44%	33.74B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.73B
KRAFT HEINZ	-8.59x	1.86x	9.28x	6.58%	28.9B
NESTLÉ INDIA LIMITED	64.81x	9.95x	41.24x	1.18%	28.16B
BUNGE GLOBAL SA	11.48x	0.38x	8.58x	2.56%	21.63B
Average	21.40x	2.85x	15.15x	3.2%	60.57B
Weighted average by Cap.	20.60x	2.73x	14.34x	3.58%