Valuation CJ Logistics Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
74,500.00 ^KRW	+1.50%		-3.62%	-21.25%

13/05	CJ Logistics Q1 operating profit 92 billion won, up 7.9% Y/Y	RE
13/05	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	25,13,049	18,68,836	25,36,990	16,83,369	18,86,809	14,85,912	-	-
Change	-	-25.63%	35.75%	-33.65%	12.09%	-21.25%	-	-
Enterprise Value (EV) ¹	5,097	3,624	4,095	3,464	3,722	4,560	4,357	4,065
Change	-	-28.91%	13.01%	-15.41%	7.43%	22.51%	-4.44%	-6.71%
P/E	68.4x	11.4x	12.3x	6.98x	8.34x	7.03x	5.53x	4.93x
PBR	1.05x	0.52x	0.7x	0.43x	0.46x	0.37x	0.35x	0.33x
PEG	-	0x	0.5x	0.4x	-1.36x	-1.06x	0.2x	0.4x
Capitalization / Revenue	0.22x	0.15x	0.22x	0.14x	0.15x	0.11x	0.11x	0.11x
EV / Revenue	0.45x	0.3x	0.35x	0.29x	0.3x	0.35x	0.32x	0.29x
EV / EBITDA	6.22x	3.92x	3.87x	3.01x	3.2x	3.83x	3.41x	3.03x
EV / EBIT	14.8x	8.8x	8.53x	6.53x	7.33x	9.13x	7.64x	6.73x
EV / FCF	38.7x	9.85x	7.07x	8.11x	11.3x	16.9x	11.8x	10.2x
FCF Yield	2.58%	10.2%	14.1%	12.3%	8.82%	5.91%	8.49%	9.77%
Dividend per Share ³	-	500	500	800	800	834.6	896.2	1,000
Rate of return	-	0.53%	0.39%	0.95%	0.85%	1.12%	1.2%	1.34%
EPS ³	1,841	8,190	10,357	12,088	11,347	10,594	13,469	15,108
Distribution rate	-	6.11%	4.83%	6.62%	7.05%	7.88%	6.65%	6.62%
Net sales ¹	11,344	12,131	11,768	12,117	12,285	13,039	13,551	14,122
EBITDA ¹	820.1	923.9	1,059	1,152	1,163	1,191	1,277	1,341
EBIT ¹	343.9	411.8	480.2	530.7	508.1	499.4	570.3	604.4
Net income ¹	54.74	181.6	224.8	248.5	242.1	231.2	297.1	335.4
Net Debt ¹	2,584	1,755	1,558	1,781	1,835	3,074	2,871	2,579
Reference price ³	1,26,000.00	93,700.00	1,27,200.00	84,400.00	94,600.00	74,500.00	74,500.00	74,500.00
Nbr of stocks (in thousands)	19,945	19,945	19,945	19,945	19,945	19,945	-	-
Announcement Date	11/02/22	08/02/23	07/02/24	11/02/25	10/02/26	-	-	-

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	7.03x	0.35x	3.83x	1.12%	103.38Cr
DSV A/S	33.29x	1.38x	11.69x	0.51%	5.16TCr
KUEHNE UND NAGEL INTERNATIONAL AG	23.47x	1.1x	11.6x	3.29%	3.02TCr
HYUNDAI GLOVIS CO., LTD.	8.99x	0.4x	4.34x	3.12%	1.04TCr
NIPPON EXPRESS HOLDINGS, INC.	20.97x	0.72x	6.55x	1.95%	793.12Cr
LOGISTA HOLDINGS	17.73x	1.24x	4.62x	5.66%	562.45Cr
MITSUBISHI LOGISTICS CORPORATION	21.15x	2.29x	17.52x	2.66%	343.96Cr
KAMIGUMI CO., LTD.	17.51x	1.73x	10.16x	4.05%	320.88Cr
SANKYU INC.	13.74x	0.83x	7.75x	2.94%	297.95Cr
Average	18.21x	1.11x	8.67x	2.81%	1.29TCr
Weighted average by Cap.	25.45x	1.18x	10.28x	2.04%