Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. 29/10/2026			5-day change	1st Jan Change
112,800.00 ^KRW	-1.91%		-4.97%	-34.42%

10-20	Consortium Including Saramin, CJ Corp., Daou Technology Selected as Preferred Bidder for JoongAng Ilbo Acquisition	MT
10-20	Daou Kiwoom-CJ Consortium Chosen as Preferred Bidder for JoongAng Ilbo	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	3,649,081	-	-
Change	-	0.7%	10.15%	5.88%	75%	-33.63%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,963	19,050	17,131
Change	-	11.62%	-27.07%	13.38%	44.63%	-3.84%	-4.57%	-10.07%
P/E	10.2x	14x	16.3x	33.1x	40.3x	8.92x	7.06x	6.65x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.71x	0.69x	0.67x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.3x	1.08x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.08x	0.08x	0.07x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.42x	0.39x	0.34x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.3x	3.1x	2.79x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	8.17x	6.65x	5.54x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	2.67x	4.94x	3.84x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	37.5%	20.2%	26%
Dividend per Share ³	2,300	2,500	3,000	3,000	3,300	3,294	3,429	3,700
Rate of return	2.76%	2.97%	3.18%	3.03%	1.92%	2.92%	3.04%	3.28%
EPS ³	8,197	6,023	5,806	2,993	4,271	12,641	15,982	16,970
Distribution rate	28.1%	41.5%	51.7%	100%	77.3%	26.1%	21.5%	21.8%
Net sales ¹	34,484	40,925	41,353	43,647	45,019	47,044	48,617	50,952
EBITDA ¹	4,317	5,388	5,099	6,268	5,065	6,050	6,147	6,139
EBIT ¹	1,882	2,154	2,039	2,547	2,528	2,443	2,866	3,092
Net income ¹	275	202.1	524.7	100.5	143.3	448.4	421.9	418.4
Net Debt ¹	12,877	14,666	9,692	11,212	15,262	16,314	15,401	13,482
Reference price ³	83,400.00	84,100.00	94,400.00	99,100.00	172,000.00	112,800.00	112,800.00	112,800.00
Nbr of stocks (in thousands)	33,531	33,531	33,531	33,531	33,531	33,531	-	-
Announcement Date	14/2/22	13/2/23	13/2/24	18/3/25	18/3/26	-	-	-

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 CORPORATION	8.92x	0.42x	3.3x	2.92%	2.72B
NESTLÉ S.A.	21.64x	2.92x	14.41x	3.79%	258B
MONDELEZ INTERNATIONAL, INC.	19.45x	2.5x	14.87x	3.29%	79.81B
DANONE	17.3x	1.78x	10.17x	3.63%	46.24B
ARCHER-DANIELS-MIDLAND COMPANY	14.09x	0.51x	9.1x	2.74%	36.73B
THE HERSHEY COMPANY	18.57x	2.98x	11.95x	3.6%	32.2B
AJINOMOTO CO., INC.	35.17x	3.04x	17.74x	1.05%	31.07B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.48x	17.47x	3.22%	29.69B
KRAFT HEINZ	-8.42x	1.84x	9.2x	6.71%	28.34B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.35x	1.75x	12.39x	4.65%	27.95B
Average	17.11x	2.32x	12.06x	3.56%	57.25B
Weighted average by Cap.	19.58x	2.64x	13.58x	3.63%