Valuation CMC Corporation

Stocks

End-of-day quote Ho Chi Minh S.E. 04/09/2026			5-day change	1st Jan Change
23,800.00 ^VND	-0.83%		-2.46%	-26.46%

20/08	CMC Corporation Appoints Dang Tung Son and Nguyen Hai Son as Executive Vice President, Effective from August 19, 2026	CI
03/08	CMC Corporation Announces Management Changes, Effective July 31, 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	30/6/21	30/6/22	30/6/23	1/7/24	28/6/25	4/5/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CMC CORPORATION	-	-	-	-	213M
IBM	23.06x	3.76x	13.13x	2.88%	221B
SNOWFLAKE INC.	-131.77x	18.43x	100.28x	-.--%	119B
ACCENTURE PLC	13.87x	1.53x	8.03x	3.46%	114B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.73x	10.29x	5.51%	88.29B
RELX PLC	20.51x	5.38x	13.21x	2.78%	61.88B
INFOSYS LIMITED	14.81x	2.16x	9.15x	5.26%	48.47B
FUJITSU LIMITED	21.96x	1.8x	11.18x	1.33%	43.35B
NEC CORPORATION	21.25x	1.61x	10.31x	0.89%	41.03B
HCL TECHNOLOGIES LIMITED	17.85x	2.28x	10.7x	4.89%	37.07B
Average	1.83x	4.41x	20.70x	3%	77.47B
Weighted average by Cap.	-4.11x	5.30x	24.81x	2.87%