|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 174,500.00 KRW | +0.87% |
|
-5.06% | +1.45% |
| 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 |
Company Valuation: CJ Corporation
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 | 5,575,759 | - | - |
| Change | - | 0.7% | 10.15% | 5.88% | 75% | 1.41% | - | - |
| Enterprise Value (EV) 1 | 15,552 | 17,360 | 12,660 | 14,354 | 20,760 | 19,473 | 19,754 | 19,428 |
| Change | - | 11.62% | -27.07% | 13.38% | 44.63% | -6.2% | 1.44% | -1.65% |
| P/E Ratio | 10.2x | 14x | 16.3x | 33.1x | 40.3x | 12.8x | 9.11x | 8.79x |
| PBR | 0.45x | 0.58x | 0.57x | 0.61x | 1.11x | 1.13x | 1x | 1.05x |
| PEG | - | -0.5x | -4.52x | -0.7x | 0.9x | 0x | 0.2x | 2.38x |
| Capitalization / Revenue | 0.08x | 0.07x | 0.07x | 0.07x | 0.12x | 0.12x | 0.11x | 0.11x |
| EV / Revenue | 0.45x | 0.42x | 0.31x | 0.33x | 0.46x | 0.41x | 0.41x | 0.38x |
| EV / EBITDA | 3.6x | 3.22x | 2.48x | 2.29x | 4.1x | 3.28x | 3.11x | 3.1x |
| EV / EBIT | 8.26x | 8.06x | 6.21x | 5.63x | 8.21x | 7.27x | 6.48x | 6.25x |
| EV / FCF | 8.21x | 8.16x | 3.58x | 4.12x | 7.83x | 3.63x | 5.14x | 5.13x |
| FCF Yield | 12.2% | 12.3% | 27.9% | 24.3% | 12.8% | 27.6% | 19.4% | 19.5% |
| Dividend per Share 3 | 2,300 | 2,500 | 3,000 | 3,000 | 3,300 | 3,370 | 3,350 | 3,675 |
| Rate of return | 2.76% | 2.97% | 3.18% | 3.03% | 1.92% | 1.93% | 1.92% | 2.11% |
| EPS 3 | 8,197 | 6,023 | 5,806 | 2,993 | 4,271 | 13,673 | 19,152 | 19,858 |
| Distribution rate | 28.1% | 41.5% | 51.7% | 100% | 77.3% | 24.6% | 17.5% | 18.5% |
| Net sales 1 | 34,484 | 40,925 | 41,353 | 43,647 | 45,019 | 46,958 | 48,769 | 50,480 |
| EBITDA 1 | 4,317 | 5,388 | 5,099 | 6,268 | 5,065 | 5,939 | 6,350 | 6,276 |
| EBIT 1 | 1,882 | 2,154 | 2,039 | 2,547 | 2,528 | 2,677 | 3,047 | 3,110 |
| Net income 1 | 275 | 202.1 | 524.7 | 100.5 | 143.3 | 319.1 | 505.6 | 404 |
| Net Debt 1 | 12,877 | 14,666 | 9,692 | 11,212 | 15,262 | 13,898 | 14,178 | 13,853 |
| Reference price 3 | 83,400.00 | 84,100.00 | 94,400.00 | 99,100.00 | 172,000.00 | 174,500.00 | 174,500.00 | 174,500.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.76x | 0.41x | 3.28x | 1.93% | 3.68B | |
| 19.87x | 2.88x | 14.17x | 3.93% | 258B | |
| 21.62x | 2.53x | 14.9x | 3.28% | 80.86B | |
| 17.75x | 1.81x | 10.18x | 3.48% | 49.79B | |
| 17.64x | 0.54x | 10.37x | 2.58% | 38.67B | |
| 22.63x | 3.35x | 13.6x | 3.17% | 36.85B | |
| 38.5x | 3.34x | 18.61x | 0.92% | 30.81B | |
| 11.65x | 1.9x | 9.34x | 6.58% | 28.92B | |
| 67.23x | 10.03x | 42.62x | 1.13% | 27.91B | |
| Average | 25.52x | 2.98x | 15.23x | 3% | 61.71B | |
| Weighted average by Cap. | 22.90x | 2.92x | 14.97x | 3.47% |
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
- A001040 Stock
- Valuation CJ Corporation
Select your edition
All financial news and data tailored to specific country editions
