|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79,800.00 KRW | -0.62% |
|
-3.39% | -15.64% |
| 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 |
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 | 1,591,621 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -15.64% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,591 | 4,198 | 4,110 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 23.35% | -8.55% | -2.11% |
| P/E Ratio | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 6.74x | 5.57x | 5.12x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.39x | 0.37x | 0.35x |
| PEG | - | 0x | 0.5x | 0.4x | -1.36x | 1.53x | 0.3x | 0.58x |
| Capitalization / Revenue | 0.22x | 0.15x | 0.22x | 0.14x | 0.15x | 0.12x | 0.12x | 0.11x |
| EV / Revenue | 0.45x | 0.3x | 0.35x | 0.29x | 0.3x | 0.35x | 0.31x | 0.29x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 3.83x | 3.35x | 3.16x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 8.88x | 7.18x | 6.76x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 14.1x | 9.61x | 9.41x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 7.08% | 10.4% | 10.6% |
| Dividend per Share 3 | - | 500 | 500 | 800 | 800 | 832.1 | 882.1 | 990 |
| Rate of return | - | 0.53% | 0.39% | 0.95% | 0.85% | 1.04% | 1.11% | 1.24% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 11,846 | 14,331 | 15,588 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 7.02% | 6.16% | 6.35% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,010 | 13,528 | 14,064 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,198 | 1,253 | 1,301 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 516.9 | 584.6 | 607.8 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 256.5 | 316.9 | 345.2 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 2,999 | 2,607 | 2,518 |
| Reference price 3 | 126,000.00 | 93,700.00 | 127,200.00 | 84,400.00 | 94,600.00 | 79,800.00 | 79,800.00 | 79,800.00 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.78x | 0.35x | 3.84x | 1.04% | 1.05B | |
| 35.18x | 1.52x | 12.7x | 0.46% | 56.81B | |
| 23.55x | 1.08x | 11.43x | 3.31% | 28.69B | |
| 8.57x | 0.38x | 4.05x | 3.18% | 9.63B | |
| 20.78x | 0.68x | 6.43x | 2.02% | 7.65B | |
| 16.24x | 1.06x | 4x | 6.12% | 5.16B | |
| 10x | 1.86x | 14.91x | 2.55% | 3.01B | |
| 15.74x | 1.53x | 8.99x | 4.37% | 2.93B | |
| Average | 17.10x | 1.06x | 8.29x | 2.88% | 14.37B | |
| Weighted average by Cap. | 26.82x | 1.24x | 10.73x | 1.92% |
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
