Valuation CJ Logistics Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
82,700.00 ^KRW	+3.63%		+0.12%	-12.58%

05-13	CJ Logistics Q1 operating profit 92 billion won, up 7.9% Y/Y	RE
05-13	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	2,513,049	1,868,836	2,536,990	1,683,369	1,886,809	1,649,462	-	-
Change	-	-25.63%	35.75%	-33.65%	12.09%	-12.58%	-	-
Enterprise Value (EV) ¹	5,097	3,624	4,095	3,464	3,722	4,649	4,443	4,168
Change	-	-28.91%	13.01%	-15.41%	7.43%	24.91%	-4.42%	-6.21%
P/E Ratio	68.4x	11.4x	12.3x	6.98x	8.34x	7.04x	5.82x	5.31x
PBR	1.05x	0.52x	0.7x	0.43x	0.46x	0.41x	0.39x	0.37x
PEG	-	0x	0.5x	0.4x	-1.36x	1.99x	0.3x	0.55x
Capitalization / Revenue	0.22x	0.15x	0.22x	0.14x	0.15x	0.13x	0.12x	0.12x
EV / Revenue	0.45x	0.3x	0.35x	0.29x	0.3x	0.36x	0.33x	0.3x
EV / EBITDA	6.22x	3.92x	3.87x	3.01x	3.2x	3.88x	3.51x	3.2x
EV / EBIT	14.8x	8.8x	8.53x	6.53x	7.33x	8.99x	7.67x	6.86x
EV / FCF	38.7x	9.85x	7.07x	8.11x	11.3x	14.3x	11x	9.55x
FCF Yield	2.58%	10.2%	14.1%	12.3%	8.82%	6.99%	9.12%	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%	1.01%	1.07%	1.2%
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	126,000.00	93,700.00	127,200.00	84,400.00	94,600.00	82,700.00	82,700.00	82,700.00
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	6.74x	0.35x	3.83x	1.04%	1.04B
DSV A/S	35.94x	1.55x	12.93x	0.45%	57.88B
KUEHNE UND NAGEL INTERNATIONAL AG	23.78x	1.09x	11.53x	3.28%	28.9B
HYUNDAI GLOVIS CO., LTD.	8.6x	0.38x	4.07x	3.17%	9.6B
NIPPON EXPRESS HOLDINGS, INC.	20.79x	0.68x	6.43x	2.02%	7.66B
LOGISTA HOLDINGS	16.34x	1.07x	4.06x	6.08%	5.18B
MITSUBISHI LOGISTICS CORPORATION	10.1x	1.87x	15.05x	2.53%	3.04B
KAMIGUMI CO., LTD.	15.84x	1.54x	9.05x	4.34%	2.95B
Average	17.27x	1.07x	8.37x	2.86%	14.53B
Weighted average by Cap.	27.34x	1.26x	10.90x	1.89%