|
End-of-day quote
Korea S.E.
16/10/2026
|
5-day change | 1st Jan Change | ||
| 1,24,600.00 KRW | +0.89% |
|
-4.45% | -27.56% |
| 02/10 | CJ and Unit Forms Amino Acid JV with Archer-Daniels-Midland | MT |
| 18/08 | CJ CGV Loses First-Instance Rent Lawsuit, Ordered to Pay KRW15.3 Billion | 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 | 26,75,258 | 26,93,920 | 29,67,314 | 31,41,916 | 54,98,333 | 40,32,291 | - | - |
| Change | - | 0.7% | 10.15% | 5.88% | 75% | -26.66% | - | - |
| Enterprise Value (EV) 1 | 15,552 | 17,360 | 12,660 | 14,354 | 20,760 | 20,346 | 19,433 | 17,514 |
| Change | - | 11.62% | -27.07% | 13.38% | 44.63% | -1.99% | -4.49% | -9.87% |
| P/E | 10.2x | 14x | 16.3x | 33.1x | 40.3x | 9.86x | 7.8x | 7.34x |
| PBR | 0.45x | 0.58x | 0.57x | 0.61x | 1.11x | 0.79x | 0.76x | 0.74x |
| PEG | - | -0.5x | -4.52x | -0.7x | 0.9x | 0x | 0.3x | 1.19x |
| 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 | 0.43x | 0.4x | 0.34x |
| EV / EBITDA | 3.6x | 3.22x | 2.48x | 2.29x | 4.1x | 3.36x | 3.16x | 2.85x |
| EV / EBIT | 8.26x | 8.06x | 6.21x | 5.63x | 8.21x | 8.33x | 6.78x | 5.66x |
| EV / FCF | 8.21x | 8.16x | 3.58x | 4.12x | 7.83x | 2.72x | 5.04x | 3.93x |
| FCF Yield | 12.2% | 12.3% | 27.9% | 24.3% | 12.8% | 36.8% | 19.8% | 25.4% |
| Dividend per Share 3 | 2,300 | 2,500 | 3,000 | 3,000 | 3,300 | 3,294 | 3,429 | 3,700 |
| Rate of return | 2.76% | 2.97% | 3.18% | 3.03% | 1.92% | 2.64% | 2.75% | 2.97% |
| EPS 3 | 8,197 | 6,023 | 5,806 | 2,993 | 4,271 | 12,641 | 15,982 | 16,970 |
| Distribution rate | 28.1% | 41.5% | 51.7% | 100% | 77.3% | 26.1% | 21.5% | 21.8% |
| Net sales 1 | 34,484 | 40,925 | 41,353 | 43,647 | 45,019 | 47,044 | 48,617 | 50,952 |
| EBITDA 1 | 4,317 | 5,388 | 5,099 | 6,268 | 5,065 | 6,050 | 6,147 | 6,139 |
| EBIT 1 | 1,882 | 2,154 | 2,039 | 2,547 | 2,528 | 2,443 | 2,866 | 3,092 |
| Net income 1 | 275 | 202.1 | 524.7 | 100.5 | 143.3 | 448.4 | 421.9 | 418.4 |
| Net Debt 1 | 12,877 | 14,666 | 9,692 | 11,212 | 15,262 | 16,314 | 15,401 | 13,482 |
| Reference price 3 | 83,400.00 | 84,100.00 | 94,400.00 | 99,100.00 | 1,72,000.00 | 1,24,600.00 | 1,24,600.00 | 1,24,600.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.86x | 0.43x | 3.36x | 2.64% | 302.45Cr | |
| 21.67x | 2.92x | 14.57x | 3.81% | 26TCr | |
| 19.88x | 2.54x | 15.12x | 3.22% | 8.16TCr | |
| 16.66x | 1.72x | 9.75x | 3.8% | 4.46TCr | |
| 15.28x | 0.54x | 9.78x | 2.52% | 3.98TCr | |
| 20.68x | 3.15x | 12.8x | 3.38% | 3.43TCr | |
| 36.14x | 3.12x | 18.19x | 1.03% | 3.19TCr | |
| 26.13x | 5.5x | 17.54x | 3.21% | 2.97TCr | |
| -8.35x | 1.83x | 9.13x | 6.77% | 2.81TCr | |
| Average | 17.55x | 2.42x | 12.25x | 3.38% | 6.11TCr | |
| Weighted average by Cap. | 19.96x | 2.69x | 13.83x | 3.55% |
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
