Valuation CJ ENM CO., Ltd.

Equities

End-of-day quote Korea S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
66,000.00 ^KRW	+2.33%		-9.09%	+2.17%

02-27	U-Next, CJ ENM and TBS to Form Joint Venture for Content Development Expansion	MT
02-27	Japan's TBS Holdings Inc to establish joint venture with South Korea's CJ ENM and U-Next Holdings for global creation framework of IPs	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,738,933	2,877,271	2,170,391	1,496,678	1,113,181	1,369,160	1,369,160	-
Change	-	5.05%	-24.57%	-31.04%	-25.62%	23%	0%	-
Enterprise Value (EV) ¹	3,058	3,459	4,429	3,506	2,628	2,944	2,875	2,710
Change	-	13.1%	28.07%	-20.86%	-25.03%	12.03%	-2.34%	-5.75%
P/E ratio	48.6x	14.9x	-18.1x	-4.74x	-2.21x	18.5x	20.8x	13.3x
PBR	0.8x	0.76x	0.61x	0.46x	0.4x	0.51x	0.51x	0.48x
PEG	-	0x	0x	-0x	-0x	-0x	-1.9x	0.2x
Capitalization / Revenue	0.81x	0.81x	0.45x	0.34x	0.21x	0.26x	0.25x	0.23x
EV / Revenue	0.9x	0.97x	0.92x	0.8x	0.5x	0.57x	0.52x	0.46x
EV / EBITDA	3.98x	4.25x	3.1x	3.64x	1.54x	1.95x	1.89x	1.87x
EV / EBIT	11.2x	11.6x	32.2x	-240x	25.2x	30.9x	13.7x	11.2x
EV / FCF	6.71x	6.05x	3.05x	2.93x	1.96x	1.69x	2.09x	1.91x
FCF Yield	14.9%	16.5%	32.8%	34.1%	51%	59.3%	47.8%	52.4%
Dividend per Share ³	1,400	2,100	-	-	-	-	620	1,040
Rate of return	1%	1.51%	-	-	-	-	0.94%	1.58%
EPS ³	2,870	9,332	-5,793	-15,238	-24,283	3,574	3,178	4,972
Distribution rate	48.8%	22.5%	-	-	-	-	19.5%	20.9%
Net sales ¹	3,391	3,552	4,792	4,368	5,231	5,135	5,520	5,890
EBITDA ¹	768.7	813.4	1,431	962	1,706	1,508	1,524	1,449
EBIT ¹	272.1	296.9	137.4	-14.6	104.5	132.9	210	242.3
Net income ¹	70.53	193.4	-120.1	-315.9	-502.8	29.5	72.98	107.5
Net Debt ¹	319	581.3	2,259	2,009	1,515	1,575	1,506	1,341
Reference price ³	139,500.00	138,800.00	104,700.00	72,200.00	53,700.00	66,000.00	66,000.00	66,000.00
Nbr of stocks (in thousands)	19,634	20,730	20,730	20,730	20,730	20,745	20,745	-
Announcement Date	04/02/21	10/02/22	09/02/23	07/02/24	12/02/25	05/02/26	-	-

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 ENM CO., LTD.	18.46x	0.57x	1.95x	-.--%	922M
TKO GROUP HOLDINGS, INC.	34.77x	3.32x	8.43x	1.53%	15.8B
BOLLORÉ SE	41.81x	2.38x	666.53x	1.95%	14.56B
WARNER MUSIC GROUP CORP.	20.88x	2.56x	10.97x	2.78%	14.54B
SPHERE ENTERTAINMENT CO.	-44.31x	3.02x	14.14x	-.--%	4.01B
SEGA SAMMY HOLDINGS INC.	48.67x	1.08x	7.98x	2.08%	3.47B
TOEI ANIMATION CO.,LTD.	22.85x	4.62x	13.75x	1.68%	3.3B
Average	20.45x	2.51x	103.39x	1.43%	8.09B
Weighted average by Cap.	27.31x	2.76x	179.00x	1.87%