Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. 18/09/2026			5-day change	1st Jan Change
1,27,500.00 ^KRW	-2.82%		-0.62%	-25.87%

18/08	CJ CGV Loses First-Instance Rent Lawsuit, Ordered to Pay KRW15.3 Billion	MT
18/08	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	26,75,258	26,93,920	29,67,314	31,41,916	54,98,333	41,21,629	-	-
Change	-	0.7%	10.15%	5.88%	75%	-25.04%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,142	19,177	17,428
Change	-	11.62%	-27.07%	13.38%	44.63%	-7.79%	0.18%	-9.12%
P/E	10.2x	14x	16.3x	33.1x	40.3x	12.4x	8.65x	8.22x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.82x	0.78x	0.77x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.2x	1.58x
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	0.34x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.05x	3.05x	2.79x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.66x	6.53x	5.64x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	2.56x	4.97x	3.91x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	39.1%	20.1%	25.6%
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%	2.61%	2.73%	2.9%
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	1,72,000.00	1,27,500.00	1,27,500.00	1,27,500.00
Nbr of stocks (in thousands)	33,531	33,531	33,531	33,531	33,531	33,531	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	18/03/25	18/03/26	-	-	-

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	12.37x	0.4x	3.05x	2.61%	296.68Cr
NESTLÉ S.A.	20.08x	2.75x	13.73x	4.12%	24TCr
MONDELEZ INTERNATIONAL, INC.	19.37x	2.45x	14.58x	3.38%	7.77TCr
DANONE	16.1x	1.69x	9.56x	3.89%	4.47TCr
ARCHER-DANIELS-MIDLAND COMPANY	15.77x	0.56x	10.06x	2.49%	4.11TCr
THE HERSHEY COMPANY	20.56x	3.13x	12.71x	3.4%	3.41TCr
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	2.98TCr
KRAFT HEINZ	-8.61x	1.87x	9.3x	6.57%	2.9TCr
NESTLÉ INDIA LIMITED	62.68x	9.62x	39.88x	1.22%	2.72TCr
Average	21.32x	2.82x	14.43x	3.2%	5.83TCr
Weighted average by Cap.	20.68x	2.77x	14.38x	3.62%