CJ CheilJedang Corp
KRX:097950

Watchlist Manager
CJ CheilJedang Corp Logo
CJ CheilJedang Corp
KRX:097950
Watchlist
Price: 209 000 KRW 1.7% Market Closed
Market Cap: 3.4T KRW
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+4%
5Y
+25%
10Y
+138%
Operating Income
+
3Y
-8%
5Y
+23%
10Y
+96%
Net Income
+
3Y
-79%
5Y
-79%
10Y
-13%

Earnings Waterfall
CJ CheilJedang Corp

Revenue
29.4T KRW
Cost of Revenue
-23T KRW
Gross Profit
6.4T KRW
Operating Expenses
-4.9T KRW
Operating Income
1.5T KRW
Other Expenses
-1.3T KRW
Net Income
138.3B KRW

Income Statement
CJ CheilJedang Corp

Rotate your device to view
Income Statement
Currency: KRW
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
72 161
0
0
0
73 134
0
0
0
164 722
0
0
0
188 716
0
0
0
196 986
0
0
0
180 477
0
0
0
179 003
0
0
0
204 154
0
0
0
246 121
0
0
0
398 835
0
0
0
316 865
0
0
0
272 783
0
0
0
367 469
0
0
0
515 455
0
0
0
553 492
0
0
Revenue
5 777 781
N/A
6 051 849
+5%
6 273 704
+4%
6 523 415
+4%
6 538 208
+0%
7 283 591
+11%
8 153 709
+12%
9 044 962
+11%
9 877 532
+9%
9 954 404
+1%
10 266 996
+3%
10 547 748
+3%
10 847 718
+3%
11 220 807
+3%
11 294 940
+1%
11 344 347
+0%
11 701 797
+3%
12 000 156
+3%
12 337 676
+3%
12 731 329
+3%
12 924 472
+2%
13 338 599
+3%
13 783 185
+3%
14 095 825
+2%
14 563 257
+3%
14 895 768
+2%
15 195 058
+2%
15 926 675
+5%
16 477 174
+3%
16 959 228
+3%
17 504 082
+3%
18 039 002
+3%
18 670 060
+3%
19 339 225
+4%
20 400 786
+5%
21 313 322
+4%
22 352 462
+5%
23 165 650
+4%
23 571 219
+2%
24 055 575
+2%
24 245 726
+1%
24 592 893
+1%
24 981 232
+2%
25 492 850
+2%
26 289 228
+3%
27 091 013
+3%
28 298 406
+4%
29 456 255
+4%
30 079 513
+2%
30 170 778
+0%
29 873 593
-1%
29 305 107
-2%
29 023 473
-1%
29 168 274
+0%
29 187 523
+0%
29 158 353
0%
29 359 082
+1%
29 351 592
0%
29 350 093
0%
Gross Profit
Cost of Revenue
(4 039 076)
(4 307 105)
(4 533 826)
(4 762 799)
(4 771 974)
(5 420 828)
(6 139 228)
(6 939 180)
(7 696 632)
(7 784 516)
(8 138 852)
(8 460 614)
(8 769 558)
(9 094 689)
(9 111 378)
(9 057 504)
(9 258 426)
(9 416 883)
(9 620 695)
(9 882 462)
(10 038 444)
(10 340 550)
(10 683 090)
(10 896 631)
(11 275 152)
(11 576 028)
(11 865 425)
(12 481 992)
(12 922 488)
(13 345 559)
(13 870 236)
(14 402 103)
(15 126 474)
(15 739 365)
(16 592 607)
(17 343 013)
(18 069 284)
(18 656 632)
(18 773 460)
(19 017 603)
(19 059 312)
(19 211 367)
(19 447 117)
(19 822 584)
(20 507 137)
(21 134 786)
(22 119 438)
(23 060 107)
(23 524 739)
(23 727 460)
(23 599 046)
(23 147 431)
(22 970 896)
(22 960 459)
(22 884 260)
(22 832 206)
(22 867 387)
(22 886 661)
(22 953 538)
Gross Profit
1 738 704
N/A
1 744 744
+0%
1 739 878
0%
1 760 616
+1%
1 766 234
+0%
1 862 763
+5%
2 014 481
+8%
2 105 782
+5%
2 180 900
+4%
2 169 888
-1%
2 128 144
-2%
2 087 134
-2%
2 078 161
0%
2 126 118
+2%
2 183 562
+3%
2 286 843
+5%
2 443 372
+7%
2 583 272
+6%
2 716 980
+5%
2 848 866
+5%
2 886 028
+1%
2 998 049
+4%
3 100 096
+3%
3 199 195
+3%
3 288 105
+3%
3 319 741
+1%
3 329 633
+0%
3 444 683
+3%
3 554 686
+3%
3 613 669
+2%
3 633 845
+1%
3 636 898
+0%
3 543 586
-3%
3 599 859
+2%
3 808 180
+6%
3 970 310
+4%
4 283 179
+8%
4 509 019
+5%
4 797 760
+6%
5 037 972
+5%
5 186 413
+3%
5 381 526
+4%
5 534 114
+3%
5 670 266
+2%
5 782 091
+2%
5 956 227
+3%
6 178 968
+4%
6 396 148
+4%
6 554 774
+2%
6 443 318
-2%
6 274 547
-3%
6 157 676
-2%
6 052 577
-2%
6 207 815
+3%
6 303 263
+2%
6 326 147
+0%
6 491 695
+3%
6 464 931
0%
6 396 556
-1%
Operating Income
Operating Expenses
(1 309 908)
(1 304 345)
(1 304 425)
(1 315 837)
(1 306 313)
(1 352 799)
(1 447 168)
(1 531 898)
(1 565 372)
(1 587 236)
(1 622 561)
(1 678 997)
(1 732 681)
(1 788 500)
(1 802 340)
(1 813 285)
(1 863 441)
(1 895 344)
(1 960 678)
(2 037 315)
(2 134 615)
(2 239 172)
(2 322 395)
(2 400 687)
(2 444 467)
(2 516 462)
(2 572 549)
(2 661 583)
(2 778 111)
(2 819 317)
(2 819 287)
(2 826 451)
(2 709 598)
(2 798 344)
(3 015 970)
(3 170 597)
(3 384 321)
(3 515 289)
(3 594 470)
(3 705 241)
(3 823 626)
(3 912 835)
(3 980 711)
(4 085 846)
(4 254 511)
(4 377 237)
(4 564 407)
(4 729 865)
(4 886 799)
(4 958 353)
(4 949 460)
(4 920 800)
(4 758 239)
(4 790 302)
(4 846 748)
(4 849 402)
(4 935 862)
(4 951 842)
(4 913 888)
Selling, General & Administrative
(1 222 133)
(1 316 568)
(1 313 305)
(1 313 864)
(1 236 056)
(1 355 991)
(1 451 247)
(1 503 844)
(1 456 267)
(1 558 430)
(1 532 903)
(1 587 354)
(1 605 901)
(1 622 278)
(1 659 708)
(1 662 973)
(1 702 017)
(1 733 708)
(1 789 944)
(1 862 843)
(1 958 210)
(2 053 627)
(2 132 410)
(2 201 897)
(2 241 705)
(2 313 579)
(2 369 634)
(2 455 374)
(2 571 739)
(2 609 465)
(2 613 260)
(2 625 016)
(2 508 038)
(2 582 337)
(2 762 502)
(2 889 747)
(3 130 216)
(3 200 568)
(3 281 048)
(3 377 814)
(3 483 018)
(3 574 826)
(3 644 361)
(3 752 559)
(3 916 859)
(4 033 914)
(4 206 718)
(4 369 433)
(4 513 638)
(4 576 826)
(4 563 237)
(4 523 328)
(4 365 751)
(4 404 148)
(4 459 044)
(4 469 756)
(4 551 778)
(4 559 828)
(4 524 022)
Research & Development
(30 404)
0
0
0
(32 622)
0
0
(8 930)
(34 901)
0
0
(6 771)
(31 880)
(22 502)
(29 122)
(30 733)
(25 661)
(30 826)
(34 433)
(37 074)
(39 039)
(42 404)
(43 567)
(45 165)
(37 685)
(45 247)
(45 089)
(43 783)
(35 738)
(45 255)
(41 525)
(38 077)
(35 665)
(32 266)
(34 761)
(35 492)
(21 960)
(33 796)
(31 822)
(33 893)
(39 906)
(40 787)
(44 407)
(46 485)
(48 689)
(50 662)
(54 071)
(59 586)
(63 831)
(63 569)
(60 713)
(55 427)
(49 833)
(48 421)
(49 265)
(48 249)
(43 295)
(46 682)
(45 177)
Depreciation & Amortization
(33 796)
0
0
0
(37 635)
0
0
(19 393)
(74 204)
0
0
(23 537)
(94 901)
(82 867)
(113 509)
(119 577)
(135 763)
(130 808)
(136 299)
(137 397)
(137 365)
(143 141)
(146 418)
(153 625)
(165 077)
(157 636)
(157 827)
(162 426)
(170 633)
(164 598)
(164 502)
(163 359)
(165 895)
(182 462)
(217 429)
(244 079)
(232 146)
(280 925)
(281 599)
(293 532)
(300 702)
(293 984)
(288 705)
(283 567)
(288 963)
(292 662)
(303 618)
(300 846)
(309 330)
(317 958)
(325 511)
(342 045)
(342 656)
(337 733)
(338 439)
(331 396)
(340 788)
(345 332)
(344 690)
Other Operating Expenses
(23 574)
12 222
8 880
(1 973)
0
3 192
4 079
269
0
(28 806)
(89 658)
(61 335)
0
(60 853)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 279)
(1 278)
(1 279)
0
0
0
0
0
(3 238)
(3 238)
(3 236)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
428 797
N/A
440 398
+3%
435 452
-1%
444 778
+2%
459 921
+3%
509 964
+11%
567 313
+11%
573 884
+1%
615 529
+7%
582 652
-5%
505 583
-13%
408 137
-19%
345 479
-15%
337 618
-2%
381 222
+13%
473 558
+24%
579 930
+22%
687 930
+19%
756 304
+10%
811 553
+7%
751 413
-7%
758 877
+1%
777 701
+2%
798 509
+3%
843 638
+6%
803 281
-5%
757 086
-6%
783 101
+3%
776 575
-1%
794 352
+2%
814 558
+3%
810 447
-1%
833 988
+3%
801 515
-4%
792 209
-1%
799 713
+1%
898 857
+12%
993 730
+11%
1 203 290
+21%
1 332 731
+11%
1 362 788
+2%
1 468 691
+8%
1 553 403
+6%
1 584 420
+2%
1 527 580
-4%
1 578 990
+3%
1 614 561
+2%
1 666 283
+3%
1 667 975
+0%
1 484 965
-11%
1 325 087
-11%
1 236 876
-7%
1 294 338
+5%
1 417 513
+10%
1 456 515
+3%
1 476 745
+1%
1 555 833
+5%
1 513 090
-3%
1 482 668
-2%
Pre-Tax Income
Interest Income Expense
531 449
528 644
44 961
(95 905)
33 430
(8 823)
(93 449)
1 472
(139 412)
(144 253)
(138 112)
15 787
(54 202)
(43 663)
(11 861)
(222 859)
(255 791)
(230 806)
(266 211)
(289 427)
(233 917)
(238 040)
(219 199)
(165 511)
(147 555)
(183 623)
(176 037)
33 140
48 887
26 310
(10 113)
(246 088)
(261 859)
(273 127)
(281 439)
(328 961)
(334 847)
(407 914)
(387 045)
(340 540)
(302 293)
(284 249)
(265 532)
(297 613)
(246 208)
(238 278)
(297 211)
(295 555)
(253 412)
(329 130)
(328 455)
(381 692)
(448 453)
(475 388)
(534 373)
(477 758)
(521 082)
(506 674)
(413 718)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(32 458)
0
0
0
(6 073)
0
0
0
(15 282)
0
0
0
(9 974)
0
0
0
(61 900)
0
0
0
918 732
0
0
0
(84 959)
0
0
0
(240 768)
0
0
0
61 901
0
0
0
(45 949)
0
0
0
21 461
0
0
0
(307 744)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(264)
0
0
0
(10 234)
0
0
0
(12 650)
0
0
0
(11 410)
0
0
0
(21 497)
0
0
0
(17 468)
0
0
0
(20 046)
0
0
0
(11 807)
0
0
0
69 927
0
0
0
559 390
0
0
0
14 199
0
0
0
(2 549)
0
0
0
(4 458)
0
0
0
(21 360)
0
0
Total Other Income
(52 743)
(53 506)
(37 555)
(39 122)
(31 717)
(25 931)
(37 830)
(40 166)
(40 874)
(81 553)
(73 558)
(135 697)
(119 461)
(150 068)
(167 094)
(138 690)
(63 665)
(158 369)
(169 006)
(164 747)
(115 907)
(90 539)
(84 081)
(80 357)
(140 259)
(169 969)
(193 701)
(229 761)
(159 188)
(249 370)
744 764
782 791
(184 867)
730 091
(256 052)
(310 019)
(210 187)
298 669
280 092
338 544
(200 616)
(316 285)
(236 399)
(251 799)
(139 684)
(73 408)
(120 267)
(89 754)
(120 542)
(172 376)
(205 536)
(129 500)
(130 855)
(101 772)
(53 682)
(163 745)
(95 120)
(421 445)
(451 378)
Pre-Tax Income
907 503
N/A
915 536
+1%
442 860
-52%
309 753
-30%
461 370
+49%
475 211
+3%
436 033
-8%
535 190
+23%
425 008
-21%
356 846
-16%
293 914
-18%
288 228
-2%
126 708
-56%
143 888
+14%
202 268
+41%
112 009
-45%
242 991
+117%
298 755
+23%
321 087
+7%
357 380
+11%
364 810
+2%
430 299
+18%
474 422
+10%
552 640
+16%
528 382
-4%
449 688
-15%
387 347
-14%
586 481
+51%
584 329
0%
571 292
-2%
1 549 210
+171%
1 347 150
-13%
1 294 186
-4%
1 258 481
-3%
254 719
-80%
160 734
-37%
338 792
+111%
884 485
+161%
1 096 336
+24%
1 330 733
+21%
1 178 500
-11%
868 156
-26%
1 051 473
+21%
1 035 008
-2%
1 217 787
+18%
1 267 304
+4%
1 197 083
-6%
1 280 974
+7%
1 245 523
-3%
983 459
-21%
791 096
-20%
725 685
-8%
732 034
+1%
840 353
+15%
868 460
+3%
835 243
-4%
610 527
-27%
584 970
-4%
617 571
+6%
Net Income
Tax Provision
(247 746)
(249 045)
(140 352)
(110 232)
(147 348)
(141 161)
(124 886)
(144 912)
(114 293)
(102 140)
(85 352)
(107 006)
(55 647)
(66 985)
(93 427)
(58 026)
(105 140)
(113 486)
(109 044)
(117 980)
(111 143)
(127 239)
(161 769)
(173 509)
(174 834)
(154 523)
(120 955)
(173 300)
(171 531)
(177 364)
(415 049)
(355 703)
(368 797)
(364 302)
(104 429)
(114 129)
(147 763)
(282 474)
(375 800)
(438 098)
(392 075)
(314 894)
(394 766)
(356 257)
(325 394)
(345 803)
(284 360)
(353 668)
(442 849)
(379 337)
(312 204)
(241 834)
(172 572)
(175 581)
(183 325)
(168 643)
(248 692)
(320 373)
(291 677)
Income from Continuing Operations
659 757
666 490
302 506
199 519
314 023
334 049
311 147
390 278
310 716
254 707
208 563
181 223
71 062
76 904
108 842
53 984
137 851
185 269
212 043
239 400
253 667
303 060
312 653
379 131
353 549
295 165
266 392
413 180
412 798
393 927
1 134 160
991 448
925 389
894 179
150 291
46 605
191 028
602 012
720 536
892 635
786 426
553 263
656 708
678 752
892 393
921 501
912 723
927 306
802 674
604 122
478 893
483 851
559 462
664 772
685 135
666 600
361 836
264 597
325 895
Income to Minority Interest
(2 256)
(2 597)
(3 181)
(19 398)
(12 533)
(26 140)
(40 353)
(61 035)
(55 836)
(51 441)
(35 993)
27 422
45 598
53 909
44 853
(11 923)
(45 895)
(51 322)
(53 082)
(58 492)
(64 407)
(83 408)
(102 531)
(88 771)
(77 639)
(59 907)
(52 300)
(53 741)
(42 643)
(43 262)
(46 193)
(51 836)
(50 231)
(40 624)
(38 985)
(41 397)
(38 482)
(46 655)
(69 950)
(103 749)
(100 844)
(146 042)
(186 729)
(198 375)
(279 503)
(275 016)
(263 757)
(260 357)
(206 744)
(200 516)
(186 025)
(158 701)
(173 535)
(193 541)
(181 729)
(204 882)
(213 654)
(190 703)
(187 595)
Net Income (Common)
657 502
N/A
663 894
+1%
299 326
-55%
180 122
-40%
301 489
+67%
307 909
+2%
270 795
-12%
329 244
+22%
254 879
-23%
203 266
-20%
172 569
-15%
208 644
+21%
116 660
-44%
130 812
+12%
153 694
+17%
42 060
-73%
91 957
+119%
133 948
+46%
158 963
+19%
180 909
+14%
189 260
+5%
219 652
+16%
210 121
-4%
290 360
+38%
275 910
-5%
235 258
-15%
214 093
-9%
359 440
+68%
370 155
+3%
350 665
-5%
1 087 966
+210%
939 611
-14%
875 157
-7%
853 555
-2%
111 306
-87%
5 208
-95%
152 546
+2 829%
555 357
+264%
650 587
+17%
788 887
+21%
685 582
-13%
407 222
-41%
469 979
+15%
480 377
+2%
612 890
+28%
646 485
+5%
648 965
+0%
666 949
+3%
595 930
-11%
403 606
-32%
292 868
-27%
325 150
+11%
385 927
+19%
471 230
+22%
503 406
+7%
461 718
-8%
148 181
-68%
73 894
-50%
138 300
+87%
EPS (Diluted)
46 964.42
N/A
47 421
+1%
21 380.42
-55%
13.02
-100%
21 534.92
+165 299%
23 685.3
+10%
19 342.5
-18%
23 517.42
+22%
18 205.64
-23%
14 519
-20%
12 326.35
-15%
14 903.14
+21%
8 332.85
-44%
9 343.71
+12%
10 978.14
+17%
3 004.28
-73%
6 568.35
+119%
9 567.71
+46%
11 354.5
+19%
12 922.07
+14%
13 518.57
+5%
15 689.42
+16%
15 008.64
-4%
20 740
+38%
19 707.85
-5%
16 804.14
-15%
15 292.35
-9%
25 674.28
+68%
26 439.64
+3%
21 916.56
-17%
67 997.87
+210%
58 725.68
-14%
54 697.31
-7%
53 347.18
-2%
6 956.62
-87%
325.5
-95%
9 534.12
+2 829%
34 709.81
+264%
40 661.68
+17%
49 305.43
+21%
42 848.87
-13%
25 451.37
-41%
29 331.19
+15%
29 980.12
+2%
38 250.22
+28%
40 346.84
+5%
40 501.64
+0%
41 625.01
+3%
37 191.73
-11%
25 210.58
-32%
18 274.75
-28%
20 293.35
+11%
24 085.55
+19%
29 402.22
+22%
31 413.57
+7%
28 813.46
-8%
9 247.92
-68%
4 611.67
-50%
8 422.48
+83%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.