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

CJ Logistics Corporation

000120.KS

(KSE)

Recent

price

101,400.00

P/E

ratio

11.93

div

yld

0.49%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/17

Stock

S&P500

18.46

26.87

-40.00

27.51

-27.57

87.04

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
106,750.2	101,812.78	158,651.48	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	Revenue per Share
6,896.79	158	4,254	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	Basic EPS, GAAP
-19,239.39	-10,053.76	-7,205.88	-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	Free Cash Flow per Basic Share
295.02	387.24	347.56	- -	- -	- -	- -	- -	20.2	40.28	120.82	27.6	1,185.69	797.04	1,347.99	1,954.6	1,182.48	Dividend per Share
14,229.58	9,138.79	11,189.46	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	- -	Book Value per Share
228,684.58	66,496.77	98,642.73	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	Tangible Book Value per Share
20	22	16	17	17	23	17	17	18	18	19	29	22	30	22	22	22	Basic Weighted Avg Shares
2,138,112	2,248,264	2,554,630	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	Sales/Revenue/Turnover
4.55	6.71	6.05	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	Operating Margin (%)
113,854	274,865	111,630	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	Depreciation Expense
138,137	3,489	68,499	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	Net Income, GAAP
28.29	22.8	37.69	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	Effective Tax Rate (%)
6.46	0.16	2.68	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	Profit Margin (%)
2,912,585	-188,503	-154,272	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	Working Capital
494,123	613,454	588,325	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	- -	LT Debt
4,845,432	1,876,631	1,972,340	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	Total Equity
2.1	2.68	3.18	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 Invested Capital (%)
20.27	2.88	7.9	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 Capital (%)
90.05	1.43	35.86	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	Return on Common Equity (%)

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.

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
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

	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	- -	- -	- -

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	- -	- -	- -	- -

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	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
106,750.2	101,812.78	158,651.48	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	Revenue per Share
6,896.79	158	4,254	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	Basic EPS, GAAP
-19,239.39	-10,053.76	-7,205.88	-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	Free Cash Flow per Basic Share
295.02	387.24	347.56	- -	- -	- -	- -	- -	20.2	40.28	120.82	27.6	1,185.69	797.04	1,347.99	1,954.6	1,182.48	Dividend per Share
14,229.58	9,138.79	11,189.46	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	- -	Book Value per Share
228,684.58	66,496.77	98,642.73	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	Tangible Book Value per Share
20	22	16	17	17	23	17	17	18	18	19	29	22	30	22	22	22	Basic Weighted Avg Shares
2,138,112	2,248,264	2,554,630	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	Sales/Revenue/Turnover
4.55	6.71	6.05	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	Operating Margin (%)
113,854	274,865	111,630	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	Depreciation Expense
138,137	3,489	68,499	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	Net Income, GAAP
28.29	22.8	37.69	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	Effective Tax Rate (%)
6.46	0.16	2.68	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	Profit Margin (%)
2,912,585	-188,503	-154,272	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	Working Capital
494,123	613,454	588,325	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	- -	LT Debt
4,845,432	1,876,631	1,972,340	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	Total Equity
2.1	2.68	3.18	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 Invested Capital (%)
20.27	2.88	7.9	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 Capital (%)
90.05	1.43	35.86	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	Return on Common Equity (%)

CJ Logistics Corporation

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year