Valuation CJ Logistics Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 18/06/2026			5-day change	1st Jan Change
81,400.00 ^KRW	-3.90%		+1.37%	-13.95%

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	16,23,534	-	-
Change	-	-25.63%	35.75%	-33.65%	12.09%	-13.95%	-	-
Enterprise Value (EV) ¹	5,097	3,624	4,095	3,464	3,722	4,623	4,417	4,142
Change	-	-28.91%	13.01%	-15.41%	7.43%	24.21%	-4.45%	-6.24%
P/E	68.4x	11.4x	12.3x	6.98x	8.34x	6.93x	5.73x	5.22x
PBR	1.05x	0.52x	0.7x	0.43x	0.46x	0.4x	0.38x	0.36x
PEG	-	0x	0.5x	0.4x	-1.36x	1.96x	0.3x	0.54x
Capitalization / Revenue	0.22x	0.15x	0.22x	0.14x	0.15x	0.12x	0.12x	0.12x
EV / Revenue	0.45x	0.3x	0.35x	0.29x	0.3x	0.36x	0.33x	0.29x
EV / EBITDA	6.22x	3.92x	3.87x	3.01x	3.2x	3.86x	3.49x	3.18x
EV / EBIT	14.8x	8.8x	8.53x	6.53x	7.33x	8.94x	7.63x	6.81x
EV / FCF	38.7x	9.85x	7.07x	8.11x	11.3x	14.2x	10.9x	9.49x
FCF Yield	2.58%	10.2%	14.1%	12.3%	8.82%	7.03%	9.17%	10.5%
Dividend per Share ³	-	500	500	800	800	834.6	888.5	990
Rate of return	-	0.53%	0.39%	0.95%	0.85%	1.03%	1.09%	1.22%
EPS ³	1,841	8,190	10,357	12,088	11,347	11,748	14,211	15,588
Distribution rate	-	6.11%	4.83%	6.62%	7.05%	7.1%	6.25%	6.35%
Net sales ¹	11,344	12,131	11,768	12,117	12,285	13,001	13,506	14,064
EBITDA ¹	820.1	923.9	1,059	1,152	1,163	1,198	1,267	1,301
EBIT ¹	343.9	411.8	480.2	530.7	508.1	516.9	579	607.8
Net income ¹	54.74	181.6	224.8	248.5	242.1	256.5	313.1	345.2
Net Debt ¹	2,584	1,755	1,558	1,781	1,835	2,999	2,794	2,518
Reference price ³	1,26,000.00	93,700.00	1,27,200.00	84,400.00	94,600.00	81,400.00	81,400.00	81,400.00
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	7.21x	0.36x	3.91x	0.99%	111.55Cr
DSV A/S	35.78x	1.54x	12.88x	0.45%	5.8TCr
KUEHNE UND NAGEL INTERNATIONAL AG	22.57x	1.04x	11.02x	3.45%	2.77TCr
HYUNDAI GLOVIS CO., LTD.	9.66x	0.44x	4.67x	2.82%	1.09TCr
NIPPON EXPRESS HOLDINGS, INC.	21.12x	0.69x	6.5x	1.99%	779.22Cr
LOGISTA HOLDINGS	16.23x	1.05x	3.99x	6.13%	517.58Cr
MITSUBISHI LOGISTICS CORPORATION	10.26x	1.9x	15.28x	2.49%	309.9Cr
KAMIGUMI CO., LTD.	15.39x	1.49x	8.78x	4.47%	286.62Cr
Average	17.28x	1.07x	8.38x	2.85%	1.46TCr
Weighted average by Cap.	26.90x	1.24x	10.73x	1.9%