Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
142,200.00 ^KRW	+3.72%		-8.32%	-17.33%

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	4,584,219	-	-
Change	-	0.7%	10.15%	5.88%	75%	-16.63%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,305	19,318	19,507
Change	-	11.62%	-27.07%	13.38%	44.63%	-7.01%	0.07%	0.97%
P/E	10.2x	14x	16.3x	33.1x	40.3x	14.8x	8.68x	8.56x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	0.93x	0.88x	0.89x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.1x	6.44x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.1x	0.09x	0.09x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.41x	0.4x	0.39x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.23x	3.05x	3.07x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.26x	6.33x	6.19x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	3.6x	5.03x	5.15x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	27.8%	19.9%	19.4%
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%	2.36%	2.42%	2.53%
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	142,200.00	142,200.00	142,200.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CJ CORPORATION	14.82x	0.41x	3.23x	2.36%	3.05B
NESTLÉ S.A.	20.63x	2.97x	14.58x	3.78%	265B
MONDELEZ INTERNATIONAL, INC.	20.55x	2.4x	14.18x	3.53%	75.52B
DANONE	19.09x	1.94x	10.95x	3.22%	53B
ARCHER-DANIELS-MIDLAND COMPANY	17.91x	0.54x	10.3x	2.56%	38.75B
THE HERSHEY COMPANY	21.72x	3.22x	13.1x	3.33%	35.23B
AJINOMOTO CO., INC.	40.49x	3.39x	20.08x	0.88%	33.87B
KRAFT HEINZ	11.92x	1.92x	9.44x	6.46%	29.47B
NESTLÉ INDIA LIMITED	71.13x	10.62x	45.09x	1.07%	29.45B
Average	26.47x	3.05x	15.66x	3.02%	62.61B
Weighted average by Cap.	23.70x	3.00x	15.39x	3.4%