Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 16/07/2026			5-day change	1st Jan Change
135,700.00 ^KRW	+0.89%		-4.57%	-21.10%

06-02	Home plus Reportedly Puts Its Remaining Operations Up for Sale	CI
05-20	CJ Olive Young to Open First US Store With Sephora Partnership; CJ Corp Shares Decline 4%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,675,258	2,693,920	2,967,314	3,141,916	5,498,333	4,380,983	-	-
Change	-	0.7%	10.15%	5.88%	75%	-20.32%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,102	19,115	19,303
Change	-	11.62%	-27.07%	13.38%	44.63%	-7.98%	0.07%	0.99%
P/E	10.2x	14x	16.3x	33.1x	40.3x	14.1x	8.28x	8.17x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.89x	0.84x	0.85x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.1x	6.15x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.09x	0.09x	0.09x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.41x	0.39x	0.38x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.2x	3.01x	3.04x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.18x	6.26x	6.13x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	3.56x	4.98x	5.09x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	28.1%	20.1%	19.6%
Dividend per Share ³	2,300	2,500	3,000	3,000	3,300	3,358	3,443	3,600
Rate of return	2.76%	2.97%	3.18%	3.03%	1.92%	2.47%	2.54%	2.65%
EPS ³	8,197	6,023	5,806	2,993	4,271	9,592	16,389	16,607
Distribution rate	28.1%	41.5%	51.7%	100%	77.3%	35%	21%	21.7%
Net sales ¹	34,484	40,925	41,353	43,647	45,019	46,962	48,711	50,664
EBITDA ¹	4,317	5,388	5,099	6,268	5,065	5,973	6,343	6,345
EBIT ¹	1,882	2,154	2,039	2,547	2,528	2,659	3,053	3,150
Net income ¹	275	202.1	524.7	100.5	143.3	247.1	402.3	366.4
Net Debt ¹	12,877	14,666	9,692	11,212	15,262	14,721	14,734	14,922
Reference price ³	83,400.00	84,100.00	94,400.00	99,100.00	172,000.00	135,700.00	135,700.00	135,700.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CJ CORPORATION	14.15x	0.41x	3.2x	2.47%	2.95B
NESTLÉ S.A.	21.22x	3.04x	14.92x	3.68%	273B
MONDELEZ INTERNATIONAL, INC.	21.31x	2.47x	14.6x	3.4%	78.3B
DANONE	19.24x	1.95x	11.03x	3.2%	53.46B
ARCHER-DANIELS-MIDLAND COMPANY	19.13x	0.57x	10.9x	2.39%	41.4B
THE HERSHEY COMPANY	21.47x	3.19x	12.97x	3.37%	34.77B
AJINOMOTO CO., INC.	36.69x	3.09x	18.32x	0.97%	30.54B
KRAFT HEINZ	12.33x	1.97x	9.7x	6.2%	30.69B
NESTLÉ INDIA LIMITED	69.67x	10.41x	44.19x	1.09%	28.59B
BUNGE GLOBAL SA	13.69x	0.4x	9.3x	2.44%	23.12B
Average	24.89x	2.75x	14.91x	2.92%	59.67B
Weighted average by Cap.	23.25x	2.89x	15.17x	3.3%