Valuation CMC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
1,911.00 ^JPY	-0.05%		+1.00%	+9.08%

04-02	Tranche Update on CMC Corporation's Equity Buyback Plan announced on November 11, 2025.	CI
01-06	Tranche Update on CMC Corporation's Equity Buyback Plan announced on November 11, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,581	17,821	15,644	18,801	15,789	22,250
Change	-	31.22%	-12.22%	20.18%	-16.02%	40.92%
Enterprise Value (EV) ¹	4,291	7,905	4,211	5,652	3,766	9,347
Change	-	84.2%	-46.74%	34.23%	-33.36%	148.16%
P/E	10.1x	11.3x	7.85x	10.7x	7.6x	10.4x
PBR	0.89x	1.12x	0.9x	0.99x	0.77x	1.03x
PEG	-	0.5x	0.3x	-0.9x	0.4x	2.19x
Capitalization / Revenue	0.8x	1.03x	0.87x	1.02x	0.81x	1.22x
EV / Revenue	0.25x	0.46x	0.24x	0.31x	0.19x	0.51x
EV / EBITDA	1.94x	2.98x	1.45x	1.95x	1.14x	3.04x
EV / EBIT	2.36x	3.47x	1.63x	2.16x	1.27x	3.47x
EV / FCF	5.04x	5.04x	2.88x	2.16x	-5.13x	5.48x
FCF Yield	19.8%	19.8%	34.8%	46.3%	-19.5%	18.3%
Dividend per Share ²	24	27	27	38	44	52
Rate of return	2.46%	2.01%	2.28%	2.68%	3.7%	3.04%
EPS ²	96.59	118.9	150.5	132.9	156.6	164.1
Distribution rate	24.8%	22.7%	17.9%	28.6%	28.1%	31.7%
Net sales ¹	17,071	17,331	17,917	18,451	19,523	18,256
EBITDA ¹	2,215	2,651	2,896	2,892	3,305	3,071
EBIT ¹	1,819	2,278	2,590	2,618	2,975	2,695
Net income ¹	1,354	1,618	2,003	1,762	2,078	2,149
Net Debt ¹	-9,290	-9,916	-11,433	-13,149	-12,023	-12,903
Reference price ²	977.50	1,340.00	1,182.00	1,418.00	1,190.00	1,712.00
Nbr of stocks (in thousands)	13,894	13,299	13,235	13,259	13,268	12,997
Announcement Date	12/25/20	12/24/21	12/23/22	12/22/23	12/20/24	12/12/25