Valuation CJ Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
153,600.00 ^KRW	+1.05%		-4.18%	-10.70%

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	4,929,372	-	-
Change	-	0.7%	10.15%	5.88%	75%	-10.35%	-	-
Enterprise Value (EV) ¹	15,552	17,360	12,660	14,354	20,760	19,651	19,663	19,852
Change	-	11.62%	-27.07%	13.38%	44.63%	-5.34%	0.06%	0.96%
P/E	10.2x	14x	16.3x	33.1x	40.3x	16x	9.37x	9.25x
PBR	0.45x	0.58x	0.57x	0.61x	1.11x	1.01x	0.95x	0.96x
PEG	-	-0.5x	-4.52x	-0.7x	0.9x	0x	0.1x	6.96x
Capitalization / Revenue	0.08x	0.07x	0.07x	0.07x	0.12x	0.1x	0.1x	0.1x
EV / Revenue	0.45x	0.42x	0.31x	0.33x	0.46x	0.42x	0.4x	0.39x
EV / EBITDA	3.6x	3.22x	2.48x	2.29x	4.1x	3.29x	3.1x	3.13x
EV / EBIT	8.26x	8.06x	6.21x	5.63x	8.21x	7.39x	6.44x	6.3x
EV / FCF	8.21x	8.16x	3.58x	4.12x	7.83x	3.66x	5.12x	5.24x
FCF Yield	12.2%	12.3%	27.9%	24.3%	12.8%	27.3%	19.5%	19.1%
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%	2.19%	2.24%	2.34%
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	153,600.00	153,600.00	153,600.00
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	15.85x	0.42x	3.28x	2.21%	3.19B
NESTLÉ S.A.	20.76x	2.98x	14.66x	3.76%	267B
MONDELEZ INTERNATIONAL, INC.	20.67x	2.41x	14.22x	3.51%	75.95B
DANONE	19.11x	1.94x	10.93x	3.22%	52.99B
THE HERSHEY COMPANY	22.24x	3.28x	13.36x	3.25%	36.01B
AJINOMOTO CO., INC.	43.03x	3.6x	21.3x	0.83%	35.86B
KRAFT HEINZ	11.85x	1.92x	9.43x	6.47%	29.43B
NESTLÉ INDIA LIMITED	71.91x	10.74x	45.61x	1.06%	29.78B
BUNGE GLOBAL SA	12.5x	0.38x	8.79x	2.67%	21.11B
Average	26.43x	3.07x	15.73x	3%	61.24B
Weighted average by Cap.	24.08x	3.11x	15.69x	3.4%