Valuation CJ Logistics Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-22			5-day change	1st Jan Change
72,100.00 ^KRW	+1.12%		+0.56%	-23.78%

05-13	CJ Logistics Q1 operating profit 92 billion won, up 7.9% Y/Y	RE
05-12	CJ Logistics' Net Income Declines 3% in Q1	MT

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	1,438,044	-	-
Change	-	-25.63%	35.75%	-33.65%	12.09%	-23.78%	-	-
Enterprise Value (EV) ¹	5,097	3,624	4,095	3,464	3,722	4,487	4,292	4,037
Change	-	-28.91%	13.01%	-15.41%	7.43%	20.56%	-4.35%	-5.95%
P/E	68.4x	11.4x	12.3x	6.98x	8.34x	6.49x	5.22x	4.77x
PBR	1.05x	0.52x	0.7x	0.43x	0.46x	0.36x	0.34x	0.32x
PEG	-	0x	0.5x	0.4x	-1.36x	-3.17x	0.2x	0.5x
Capitalization / Revenue	0.22x	0.15x	0.22x	0.14x	0.15x	0.11x	0.11x	0.1x
EV / Revenue	0.45x	0.3x	0.35x	0.29x	0.3x	0.34x	0.32x	0.29x
EV / EBITDA	6.22x	3.92x	3.87x	3.01x	3.2x	3.77x	3.39x	3.11x
EV / EBIT	14.8x	8.8x	8.53x	6.53x	7.33x	8.85x	7.47x	6.7x
EV / FCF	38.7x	9.85x	7.07x	8.11x	11.3x	14.2x	10.7x	9.29x
FCF Yield	2.58%	10.2%	14.1%	12.3%	8.82%	7.05%	9.38%	10.8%
Dividend per Share ³	-	500	500	800	800	834.6	888.5	990
Rate of return	-	0.53%	0.39%	0.95%	0.85%	1.16%	1.23%	1.37%
EPS ³	1,841	8,190	10,357	12,088	11,347	11,114	13,804	15,115
Distribution rate	-	6.11%	4.83%	6.62%	7.05%	7.51%	6.44%	6.55%
Net sales ¹	11,344	12,131	11,768	12,117	12,285	13,014	13,525	14,089
EBITDA ¹	820.1	923.9	1,059	1,152	1,163	1,192	1,265	1,300
EBIT ¹	343.9	411.8	480.2	530.7	508.1	506.7	574.2	602.6
Net income ¹	54.74	181.6	224.8	248.5	242.1	242.1	303.9	334.5
Net Debt ¹	2,584	1,755	1,558	1,781	1,835	3,049	2,854	2,598
Reference price ³	126,000.00	93,700.00	127,200.00	84,400.00	94,600.00	72,100.00	72,100.00	72,100.00
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

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 LOGISTICS CORPORATION	6.42x	0.34x	3.75x	1.17%	960M
DSV A/S	37.75x	1.61x	13.47x	0.43%	60.83B
KUEHNE UND NAGEL INTERNATIONAL AG	25.22x	1.17x	12.22x	3.07%	30.68B
HYUNDAI GLOVIS CO., LTD.	8.35x	0.38x	3.95x	3.28%	9.61B
NIPPON EXPRESS HOLDINGS, INC.	22.12x	0.74x	6.78x	1.85%	8.15B
LOGISTA HOLDINGS	16.4x	1.08x	4.04x	6.07%	5.18B
MITSUBISHI LOGISTICS CORPORATION	21.1x	2.25x	17.22x	2.75%	3.36B
KAMIGUMI CO., LTD.	17.51x	1.72x	10.15x	4.06%	3.14B
SEINO HOLDINGS CO., LTD.	15.77x	0.54x	6.48x	3.94%	2.7B
Average	18.96x	1.09x	8.67x	2.96%	13.84B
Weighted average by Cap.	28.81x	1.31x	11.39x	1.86%