Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-29			5-day change	1st Jan Change
124,400.00 ^KRW	-0.80%		-4.38%	-27.67%

06-02	Home plus Reportedly Puts Its Remaining Operations Up for Sale	CI
05-19	CJ Olive Young to Open First US Store With Sephora Partnership; CJ Corp Shares Decline 4%	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	4,033,431	-	-
Change	-	0.7%	10.15%	5.88%	75%	-26.64%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	18,755	18,767	18,956
Change	-	11.62%	-27.07%	13.38%	44.63%	-9.66%	0.07%	1%
P/E	10.2x	14x	16.3x	33.1x	40.3x	13x	7.59x	7.49x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.82x	0.77x	0.78x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.1x	5.64x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.09x	0.08x	0.08x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.4x	0.39x	0.37x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.14x	2.96x	2.99x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.05x	6.15x	6.02x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	3.49x	4.89x	5x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	28.6%	20.5%	20%
Dividend per Share ³	2,300	2,500	3,000	3,000	3,300	3,358	3,443	3,600
Rate of return	2.76%	2.97%	3.18%	3.03%	1.92%	2.7%	2.77%	2.89%
EPS ³	8,197	6,023	5,806	2,993	4,271	9,592	16,389	16,607
Distribution rate	28.1%	41.5%	51.7%	100%	77.3%	35%	21%	21.7%
Net sales ¹	34,484	40,925	41,353	43,647	45,019	46,962	48,711	50,664
EBITDA ¹	4,317	5,388	5,099	6,268	5,065	5,973	6,343	6,345
EBIT ¹	1,882	2,154	2,039	2,547	2,528	2,659	3,053	3,150
Net income ¹	275	202.1	524.7	100.5	143.3	247.1	402.3	366.4
Net Debt ¹	12,877	14,666	9,692	11,212	15,262	14,721	14,734	14,922
Reference price ³	83,400.00	84,100.00	94,400.00	99,100.00	172,000.00	124,400.00	124,400.00	124,400.00
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.($)
CJ CORPORATION	13.07x	0.4x	3.15x	2.68%	2.8B
NESTLÉ S.A.	21.17x	2.93x	14.49x	3.81%	259B
MONDELEZ INTERNATIONAL, INC.	22.1x	2.52x	14.88x	3.32%	80.2B
DANONE	19.05x	1.94x	10.96x	3.23%	52.86B
ARCHER-DANIELS-MIDLAND COMPANY	17.37x	0.55x	10.44x	2.48%	40.09B
THE HERSHEY COMPANY	22.97x	3.38x	13.78x	3.15%	37.2B
KRAFT HEINZ	13.01x	2.04x	10.02x	5.88%	32.37B
NESTLÉ INDIA LIMITED	69.43x	10.63x	44.05x	1.1%	30.17B
AJINOMOTO CO., INC.	34.53x	2.92x	17.31x	1.03%	28.5B
Average	25.85x	3.04x	15.45x	2.96%	62.62B
Weighted average by Cap.	23.70x	2.99x	15.29x	3.37%