Commercial Metals Company Financial Statements (CMC)
|
|
|
|
Report date
|
|
|
15.10.2020 |
14.10.2021 |
13.10.2022 |
12.10.2023 |
17.10.2024 |
|
17.10.2024 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 476 |
6 730 |
8 913 |
8 800 |
7 926 |
|
8 001 |
|
Operating Income, bln rub |
|
|
441.0 |
600.7 |
1 311 |
1 168 |
693.6 |
|
647.6 |
|
EBITDA, bln rub |
? |
|
598.4 |
753.5 |
1 486 |
1 387 |
963.9 |
|
899.0 |
|
Net profit, bln rub |
? |
|
279.5 |
412.9 |
1 217 |
859.8 |
485.5 |
|
428.7 |
|
|
OCF, bln rub |
? |
|
791.2 |
228.5 |
700.3 |
1 344 |
899.7 |
|
836.5 |
|
CAPEX, bln rub |
? |
|
187.6 |
184.2 |
450.0 |
606.7 |
324.3 |
|
339.3 |
|
FCF, bln rub |
? |
|
603.6 |
44.3 |
250.3 |
737.4 |
575.4 |
|
497.2 |
|
Dividend payout, bln rub
|
|
|
57.1 |
57.8 |
67.7 |
74.9 |
78.9 |
|
80.9 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
20.4% |
14.0% |
5.57% |
8.72% |
16.2% |
|
18.9% |
|
|
OPEX, bln rub |
|
|
512.2 |
519.9 |
290.5 |
649.8 |
665.1 |
|
826.1 |
|
Cost of production, bln rub |
|
|
4 532 |
5 624 |
7 057 |
6 988 |
6 567 |
|
6 684 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
61.8 |
51.9 |
50.7 |
40.1 |
47.9 |
|
48.3 |
|
|
Assets, bln rub |
|
|
4 082 |
4 639 |
6 237 |
6 639 |
6 818 |
|
6 818 |
|
Net Assets, bln rub |
? |
|
1 889 |
2 295 |
3 286 |
4 121 |
4 300 |
|
4 300 |
|
Debt, bln rub |
|
|
1 084 |
1 070 |
1 502 |
1 155 |
1 190 |
|
1 190 |
|
Cash, bln rub |
|
|
542.1 |
497.7 |
672.6 |
592.3 |
857.9 |
|
857.9 |
|
Net debt, bln rub |
|
|
541.6 |
572.0 |
829.4 |
562.5 |
331.7 |
|
331.7 |
|
|
Ordinary share price, rub |
|
|
20.9 |
32.6 |
40.5 |
56.3 |
53.6 |
|
45.4 |
|
Number of ordinary shares, mln |
|
|
118.9 |
120.3 |
120.6 |
117.1 |
115.8 |
|
114.7 |
|
|
Market cap, bln rub |
|
|
2 482 |
3 925 |
4 887 |
6 590 |
6 208 |
|
5 204 |
|
EV, bln rub |
? |
|
3 023 |
4 497 |
5 717 |
7 153 |
6 540 |
|
5 536 |
|
Book value, bln rub |
|
|
1 812 |
2 219 |
2 780 |
3 476 |
3 680 |
|
3 679 |
|
|
EPS, rub |
? |
|
2.35 |
3.43 |
10.1 |
7.34 |
4.19 |
|
3.74 |
|
FCF/share, rub |
|
|
5.08 |
0.37 |
2.07 |
6.30 |
4.97 |
|
4.33 |
|
BV/share, rub |
|
|
15.2 |
18.4 |
23.0 |
29.7 |
31.8 |
|
32.1 |
|
|
EBITDA margin, % |
? |
|
10.9% |
11.2% |
16.7% |
15.8% |
12.2% |
|
11.2% |
|
Net margin, % |
? |
|
5.10% |
6.13% |
13.7% |
9.77% |
6.13% |
|
5.36% |
|
FCF yield, % |
? |
|
24.3% |
1.13% |
5.12% |
11.2% |
9.27% |
|
9.55% |
|
ROE, % |
? |
|
14.8% |
18.0% |
37.0% |
20.9% |
11.3% |
|
9.97% |
|
ROA, % |
? |
|
6.85% |
8.90% |
19.5% |
12.9% |
7.12% |
|
6.29% |
|
|
P/E |
? |
|
8.88 |
9.51 |
4.02 |
7.67 |
12.8 |
|
12.1 |
|
P/FCF |
|
|
4.11 |
88.6 |
19.5 |
8.94 |
10.8 |
|
10.5 |
|
P/S |
? |
|
0.45 |
0.58 |
0.55 |
0.75 |
0.78 |
|
0.65 |
|
P/BV |
? |
|
1.37 |
1.77 |
1.76 |
1.90 |
1.69 |
|
1.41 |
|
EV/EBITDA |
? |
|
5.05 |
5.97 |
3.85 |
5.16 |
6.78 |
|
6.16 |
|
Debt/EBITDA |
|
|
0.91 |
0.76 |
0.56 |
0.41 |
0.34 |
|
0.37 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
3.43% |
2.74% |
5.05% |
6.89% |
4.09% |
|
4.24% |
|
| Commercial Metals Company shareholders |
