Valuation CMC Corporation

Stocks

End-of-day quote Ho Chi Minh S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
26,100.00 ^VND	+0.77%		-3.33%	-19.35%

06-02	CMC Corporation Announces CEO Changes, Effective June 1, 2026	CI
05-13	Cmc Corporation Announces Dismissal of Pham Ngoc Bac from Executive Vice President, Effective May 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,599,995	6,866,930	7,644,783	7,591,578	8,029,431	6,707,391
Change	-	90.75%	11.33%	-0.7%	5.77%	-16.46%
Enterprise Value (EV) ¹	3,567,380	7,001,348	7,360,216	7,534,258	7,741,416	6,922,546
Change	-	96.26%	5.13%	2.36%	2.75%	-10.58%
P/E	23.5x	29.4x	19.5x	26.4x	26.6x	15.4x
PBR	1.83x	3.17x	2.43x	2.88x	2.75x	2.05x
PEG	-	0.6x	0.6x	-4x	5.4x	0.4x
Capitalization / Revenue	0.69x	1.09x	1x	1.03x	0.98x	0.7x
EV / Revenue	0.69x	1.11x	0.96x	1.03x	0.94x	0.72x
EV / EBITDA	7.68x	12x	10.2x	9.93x	9.46x	7.38x
EV / EBIT	14.3x	19.7x	18.6x	18.9x	17.2x	12.8x
EV / FCF	-86.1x	-28.1x	18.1x	-110x	-122x	-13x
FCF Yield	-1.16%	-3.56%	5.51%	-0.91%	-0.82%	-7.68%
Dividend per Share ²	-	282.9	-	-	-	-
Rate of return	-	0.95%	-	-	-	-
EPS ²	662.3	1,010	1,325	1,237	1,298	1,866
Distribution rate	-	28%	-	-	-	-
Net sales ¹	5,181,109	6,290,385	7,663,640	7,341,773	8,202,642	9,560,842
EBITDA ¹	464,315	584,340	719,677	758,849	818,157	937,493
EBIT ¹	250,244	355,433	396,119	398,216	451,062	542,090
Net income ¹	175,423	241,532	310,517	336,519	348,641	402,841
Net Debt ¹	-32,615	134,419	-284,568	-57,321	-288,015	215,154
Reference price ²	15,574.69	29,708.72	25,893.92	32,719.08	34,545.45	28,800.00
Nbr of stocks (in thousands)	231,144	231,142	295,235	232,023	232,431	232,896
Announcement Date	6/30/21 A	6/30/22 A	6/30/23 A	7/1/24 A	6/28/25 A	5/4/26 A

¹VND in Million²VND

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CMC CORPORATION	-	-	-	-	231M
IBM	21.83x	3.49x	12.38x	3.17%	200B
SNOWFLAKE INC.	-94.18x	14.89x	86.21x	-.--%	93.2B
ACCENTURE PLC	10.67x	1.17x	6.15x	4.52%	87.86B
TATA CONSULTANCY SERVICES LTD.	14.71x	2.68x	10.13x	5.59%	85.25B
RELX PLC	19.62x	5.15x	12.71x	2.9%	59.17B
INFOSYS LIMITED	14.24x	2.08x	8.72x	5.47%	46.1B
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	35.57B
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	35.24B
HCL TECHNOLOGIES LIMITED	16.4x	2.11x	9.79x	5.27%	33.83B
Average	4.69x	3.84x	18.34x	3.27%	67.63B
Weighted average by Cap.	2.26x	4.43x	20.81x	3.25%