CJ Logistics Corporation

000120.KS

000120.KSCJ Logistics Corporation

KSE

101,400.00

KRW

-300.00

(-0.29%)

8,501.78EPS

11.93P/E

2.02TMarket Cap

Nov 04Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

KR7000120006

Return %

Stock

S&P500

18.46

26.92

-40.00

27.56

-27.57

87.11

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	148,821.64	151,099.95	166,359.28	261,715.1	290,076.26	345,134.11	403,448.79	496,980.28	353,665.95	498,000.73	381,490.22	547,227.43	542,163.73	556,905.16
Basic EPS, GAAP	4,857.5	4,762.67	-2,444.74	3,286	2,636	3,166	2,654	2,839	1,349	5,683	1,841	8,190	10,357	10,598.26
Free Cash Flow per Basic Share	-8,652.86	-8,171.75	-14,386.79	9,261.74	3,771.91	-1,980.94	-15,741.84	-26,792.03	14,119.1	10,850.91	2,784.15	14,337.42	23,875.34	21,895.96
Dividend per Share	- -	- -	- -	- -	- -	20.2	40.28	120.82	27.6	1,185.69	797.04	1,347.99	1,954.6	1,182.48
Book Value per Share	27,652.93	32,110.74	22,501.22	31,759.96	34,398.83	37,207.4	37,711.23	38,067.59	24,659.91	38,437.28	28,980.64	46,865.74	56,504.6	- -
Tangible Book Value per Share	98,029.07	98,481.33	56,727.1	77,118.02	83,423.56	77,809.62	73,273.29	72,990.66	67,299.54	111,012.33	94,984.78	127,972.85	131,678.73	184,701.01
Basic Weighted Avg Shares	17	17	23	17	17	18	18	19	29	22	30	22	22	22
Sales/Revenue/Turnover	2,587,848	2,627,466	3,795,045	4,560,087	5,055,766	6,081,946	7,110,391	9,219,680	10,415,109	10,781,127	11,343,652	12,130,713	11,767,894	11,978,250
Operating Margin (%)	4.65	5.44	1.69	3.66	3.69	3.76	3.31	2.64	2.95	3.03	3.04	3.4	4.09	6.13
Depreciation Expense	74,333	86,870	79,455	123,517	125,142	144,979	161,348	213,692	432,204	480,811	476,192	512,080	579,184	56,546
Net Income, GAAP	84,467	82,818	-55,770	57,255	45,943	55,791	46,774	52,667	39,727	123,030	54,742	181,553	224,803	227,954
Effective Tax Rate (%)	79.3	26.83	- -	16.32	21.29	25.06	38.73	33.28	45.77	29.5	33.83	31.02	25.26	26.6
Profit Margin (%)	3.26	3.15	-1.47	1.26	0.91	0.92	0.66	0.57	0.38	1.14	0.48	1.5	1.91	1.9
Working Capital	222,361	77,207	372,692	394,527	-46,283	148,764	-86,545	-433,168	-186,495	-269,060	-100,694	-152,300	-133,986	-435,922
LT Debt	612,782	596,613	1,308,100	1,245,042	695,109	1,280,750	1,498,144	1,625,095	2,322,626	2,177,104	1,943,518	2,015,804	2,204,476	- -
Total Equity	2,264,693	2,328,063	2,248,207	2,280,660	2,371,705	2,739,265	2,759,772	3,130,738	3,655,245	4,039,942	4,016,358	4,034,308	4,043,096	3,972,660
Return on Invested Capital (%)	0.81	3.31	- -	3.61	3.86	4.11	3.01	2.93	2.59	3.25	3.21	3.92	4.81	9.35
Return on Capital (%)	7.33	8.59	- -	5.07	4.06	3.32	2.38	2.58	2.28	3.97	0.43	5.37	6.43	7.52
Return on Common Equity (%)	25.56	15.94	-10.41	10.74	7.97	8.89	7.09	7.68	5.55	15.79	6.46	19.1	19.85	40.76

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	12.36%	5.13%	-2.99%
Net Income, GAAP	18.05%	77.02%	23.82%
Free Cash Flow	46.74%	11.01%	63.05%
Total Cash Common Dividend	- -	610.9%	41.98%
Total Equity	6.25%	5.47%	0.22%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Young-Soo Shin
Full Time Employees: 6,808
Sector: Industrials
Industry: Integrated Freight & Logistics
Address: CJ Logistics Building Seoul South Korea 04513
IPO Date: Invalid Date
Website: www.cjlogistics.com
Business: CJ Logistics Corporation provides integrated transportation and logistics services for individuals and companies in Korea and internationally. It engages in contract logistics, parcel, forwarding and international express, stevedoring and transportation, project logistics businesses. CJ Logistics Corporation was formerly known as Korea Express Co., Ltd. The company was founded in 1930 and is based in Seoul, South Korea. CJ Logistics Corporation operates as a subsidiary of CJ Corporation.

	Dec'23	Mar'24	Jun'24
Total Current Assets	2,488,307	2,646,302	2,744,994
Accounts Receivable, Net	1,433,160	1,426,917	- -
Cash, Cash Equivalents & STI	483,231	530,792	- -
Inventories	29,836	28,871	- -
Total Current Liabilities	2,622,292	2,996,611	3,180,916
Payables & Accruals	- -	- -	- -
ST Debt	1,013,314	1,305,661	- -
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	1,013,314	1,305,661	- -
LT Borrowings	1,156,633	1,142,072	- -
LT Finance Leases	1,047,844	1,036,296	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	20	20	20
Market Capitalization	2,780,840	2,482,271	2,045,468

Year	Q1	Q2	Q3	Q4	FY
2022	432.27	275.66	291.41	- -	1,347.99
2023	301.41	791.36	305.1	- -	1,954.6
2024	328.41	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	2,856,953	3,136,935	3,113,422	3,023,403	12,130,713
2023	2,807,820	2,962,432	2,937,071	3,060,570	11,767,894
2024	2,921,426	3,059,182	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	1,129	2,859	2,595	- -	8,190
2023	2,009	2,472	2,385	- -	10,357
2024	2,328	- -	- -	- -	- -

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	148,821.64	151,099.95	166,359.28	261,715.1	290,076.26	345,134.11	403,448.79	496,980.28	353,665.95	498,000.73	381,490.22	547,227.43	542,163.73	556,905.16
Basic EPS, GAAP	4,857.5	4,762.67	-2,444.74	3,286	2,636	3,166	2,654	2,839	1,349	5,683	1,841	8,190	10,357	10,598.26
Free Cash Flow per Basic Share	-8,652.86	-8,171.75	-14,386.79	9,261.74	3,771.91	-1,980.94	-15,741.84	-26,792.03	14,119.1	10,850.91	2,784.15	14,337.42	23,875.34	21,895.96
Dividend per Share	- -	- -	- -	- -	- -	20.2	40.28	120.82	27.6	1,185.69	797.04	1,347.99	1,954.6	1,182.48
Book Value per Share	27,652.93	32,110.74	22,501.22	31,759.96	34,398.83	37,207.4	37,711.23	38,067.59	24,659.91	38,437.28	28,980.64	46,865.74	56,504.6	- -
Tangible Book Value per Share	98,029.07	98,481.33	56,727.1	77,118.02	83,423.56	77,809.62	73,273.29	72,990.66	67,299.54	111,012.33	94,984.78	127,972.85	131,678.73	184,701.01
Basic Weighted Avg Shares	17	17	23	17	17	18	18	19	29	22	30	22	22	22
Sales/Revenue/Turnover	2,587,848	2,627,466	3,795,045	4,560,087	5,055,766	6,081,946	7,110,391	9,219,680	10,415,109	10,781,127	11,343,652	12,130,713	11,767,894	11,978,250
Operating Margin (%)	4.65	5.44	1.69	3.66	3.69	3.76	3.31	2.64	2.95	3.03	3.04	3.4	4.09	6.13
Depreciation Expense	74,333	86,870	79,455	123,517	125,142	144,979	161,348	213,692	432,204	480,811	476,192	512,080	579,184	56,546
Net Income, GAAP	84,467	82,818	-55,770	57,255	45,943	55,791	46,774	52,667	39,727	123,030	54,742	181,553	224,803	227,954
Effective Tax Rate (%)	79.3	26.83	- -	16.32	21.29	25.06	38.73	33.28	45.77	29.5	33.83	31.02	25.26	26.6
Profit Margin (%)	3.26	3.15	-1.47	1.26	0.91	0.92	0.66	0.57	0.38	1.14	0.48	1.5	1.91	1.9
Working Capital	222,361	77,207	372,692	394,527	-46,283	148,764	-86,545	-433,168	-186,495	-269,060	-100,694	-152,300	-133,986	-435,922
LT Debt	612,782	596,613	1,308,100	1,245,042	695,109	1,280,750	1,498,144	1,625,095	2,322,626	2,177,104	1,943,518	2,015,804	2,204,476	- -
Total Equity	2,264,693	2,328,063	2,248,207	2,280,660	2,371,705	2,739,265	2,759,772	3,130,738	3,655,245	4,039,942	4,016,358	4,034,308	4,043,096	3,972,660
Return on Invested Capital (%)	0.81	3.31	- -	3.61	3.86	4.11	3.01	2.93	2.59	3.25	3.21	3.92	4.81	9.35
Return on Capital (%)	7.33	8.59	- -	5.07	4.06	3.32	2.38	2.58	2.28	3.97	0.43	5.37	6.43	7.52
Return on Common Equity (%)	25.56	15.94	-10.41	10.74	7.97	8.89	7.09	7.68	5.55	15.79	6.46	19.1	19.85	40.76

CJ Logistics Corporation

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year