|
End-of-day quote
Korea S.E.
19/10/2026
|
5-day change | 1st Jan Change | ||
| 71,800.00 KRW | +3.01% |
|
+3.61% | -24.10% |
| 07:24am | LS Securities Adjusts CJ Logistics' Price Target to 90,000 Won | MT |
| 21/09 | CJ Logistics Corporation(KOSE:A000120) dropped from FTSE All-World Index | CI |
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 | 25,13,049 | 18,68,836 | 25,36,990 | 16,83,369 | 18,86,809 | 14,32,060 | - | - |
| Change | - | -25.63% | 35.75% | -33.65% | 12.09% | -24.1% | - | - |
| Enterprise Value (EV) 1 | 5,097 | 3,624 | 4,095 | 3,464 | 3,722 | 4,382 | 4,271 | 4,106 |
| Change | - | -28.91% | 13.01% | -15.41% | 7.43% | 17.74% | -2.53% | -3.88% |
| P/E | 68.4x | 11.4x | 12.3x | 6.98x | 8.34x | 7.62x | 6.02x | 5.17x |
| PBR | 1.05x | 0.52x | 0.7x | 0.43x | 0.46x | 0.36x | 0.36x | 0.33x |
| PEG | - | 0x | 0.5x | 0.4x | -1.36x | -0.4x | 0.2x | 0.3x |
| Capitalization / Revenue | 0.22x | 0.15x | 0.22x | 0.14x | 0.15x | 0.11x | 0.1x | 0.1x |
| EV / Revenue | 0.45x | 0.3x | 0.35x | 0.29x | 0.3x | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | 6.22x | 3.92x | 3.87x | 3.01x | 3.2x | 3.75x | 3.76x | 3.52x |
| EV / EBIT | 14.8x | 8.8x | 8.53x | 6.53x | 7.33x | 9.28x | 7.96x | 7.01x |
| EV / FCF | 38.7x | 9.85x | 7.07x | 8.11x | 11.3x | 16.2x | 11.4x | 9.85x |
| FCF Yield | 2.58% | 10.2% | 14.1% | 12.3% | 8.82% | 6.17% | 8.75% | 10.1% |
| Dividend per Share 3 | - | 500 | 500 | 800 | 800 | 830.8 | 896.2 | 990.9 |
| Rate of return | - | 0.53% | 0.39% | 0.95% | 0.85% | 1.16% | 1.25% | 1.38% |
| EPS 3 | 1,841 | 8,190 | 10,357 | 12,088 | 11,347 | 9,421 | 11,927 | 13,880 |
| Distribution rate | - | 6.11% | 4.83% | 6.62% | 7.05% | 8.82% | 7.51% | 7.14% |
| Net sales 1 | 11,344 | 12,131 | 11,768 | 12,117 | 12,285 | 13,237 | 13,752 | 14,432 |
| EBITDA 1 | 820.1 | 923.9 | 1,059 | 1,152 | 1,163 | 1,168 | 1,136 | 1,166 |
| EBIT 1 | 343.9 | 411.8 | 480.2 | 530.7 | 508.1 | 472.1 | 536.9 | 585.9 |
| Net income 1 | 54.74 | 181.6 | 224.8 | 248.5 | 242.1 | 207.8 | 263.4 | 309.3 |
| Net Debt 1 | 2,584 | 1,755 | 1,558 | 1,781 | 1,835 | 2,950 | 2,839 | 2,674 |
| Reference price 3 | 1,26,000.00 | 93,700.00 | 1,27,200.00 | 84,400.00 | 94,600.00 | 71,800.00 | 71,800.00 | 71,800.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.34x | 0.33x | 3.7x | 1.19% | 104.27Cr | |
| 16.07x | 1.13x | 8.29x | 6.73% | 8.29TCr | |
| 16.47x | 0.99x | 7.29x | 3.43% | 7.25TCr | |
| 14.3x | 0.87x | 7.67x | 2% | 6.95TCr | |
| 30.32x | 1.25x | 10.69x | 0.58% | 4.43TCr | |
| 12.49x | 9.2x | 28.52x | 5.46% | 4.13TCr | |
| 25.61x | 1.2x | 12.79x | 2.98% | 3.34TCr | |
| 24.81x | 1.86x | 17.7x | 0.8% | 2.55TCr | |
| 14.18x | 0.41x | 4.05x | 2.93% | 2.33TCr | |
| 10.22x | 1.47x | 5.43x | 4.12% | 1.53TCr | |
| Average | 17.18x | 1.87x | 10.61x | 3.02% | 4.09TCr | |
| Weighted average by Cap. | 18.00x | 1.91x | 10.90x | 3.54% |
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
