CJ Logistics Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 11, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	2,331,586	1,683,369	2,536,990	1,868,836	2,513,049	3,004,363
Market Cap Growth	23.97%	-33.65%	35.75%	-25.64%	-16.35%	6.77%
Enterprise Value	5,944,615	5,080,542	5,696,964	5,123,153	5,395,006	6,549,729
Last Close Price	116900.00	83608.44	125480.69	92433.49	123641.33	162401.91
PE Ratio	9.85	6.98	12.28	11.44	68.46	28.61
Forward PE	8.49	6.87	12.36	10.13	10.17	27.36
PS Ratio	0.19	0.14	0.22	0.15	0.22	0.28
PB Ratio	0.53	0.40	0.63	0.46	0.63	0.74
P/TBV Ratio	0.81	0.62	1.05	0.79	1.06	1.77
P/FCF Ratio	5.62	4.08	4.38	5.08	19.08	11.55
P/OCF Ratio	2.59	2.78	3.03	3.00	7.30	5.25
PEG Ratio	0.66	9.89	9.89	9.89	6.36	0.55
EV/Sales Ratio	0.48	0.42	0.48	0.42	0.48	0.61
EV/EBITDA Ratio	5.13	4.46	5.38	5.60	6.61	8.19
EV/EBIT Ratio	11.75	9.81	11.86	12.70	15.86	20.51
EV/FCF Ratio	14.33	12.30	9.83	13.92	40.96	25.18
Debt / Equity Ratio	0.92	0.83	0.80	0.89	0.70	0.80
Debt / EBITDA Ratio	3.49	3.08	3.04	3.94	3.45	4.05
Debt / FCF Ratio	9.63	8.49	5.55	9.79	21.36	12.47
Net Debt / Equity Ratio	0.76	0.71	0.68	0.65	0.61	0.68
Net Debt / EBITDA Ratio	2.91	2.62	2.58	2.86	3.01	3.42
Net Debt / FCF Ratio	8.01	7.22	4.72	7.12	18.64	10.53
Asset Turnover	1.24	1.27	1.24	1.30	1.22	1.15
Inventory Turnover	379.09	326.27	326.86	368.80	407.67	406.38
Quick Ratio	0.71	0.72	0.75	0.79	0.73	0.73
Current Ratio	0.91	0.93	0.95	0.95	0.95	0.90
Return on Equity (ROE)	6.31%	6.49%	6.01%	4.89%	3.93%	3.71%
Return on Assets (ROA)	3.10%	3.39%	3.15%	2.70%	2.28%	2.13%
Return on Invested Capital (ROIC)	4.68%	5.25%	5.34%	4.24%	3.40%	3.40%
Return on Capital Employed (ROCE)	6.90%	7.70%	7.10%	6.10%	5.20%	4.70%
Earnings Yield	10.47%	14.76%	8.86%	9.71%	2.18%	4.09%
FCF Yield	17.79%	24.53%	22.84%	19.69%	5.24%	8.66%
Dividend Yield	0.70%	0.96%	-	-	-	-
Payout Ratio	13.66%	9.84%	18.87%	16.46%	43.29%	20.86%
Buyback Yield / Dilution	-8.01%	-0.00%	0.00%	0.00%	-7.95%	-1.78%
Total Shareholder Return	-7.31%	0.96%	-	-	-7.95%	-1.78%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.