CMB.TECH nv CMBT

19.01 (0.03) (0.16%) as of 25 Sep
Market cap
$5.5B
P/E
3.9×
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 Dec '18 Dec '17 Dec '16
P/E ratio
2.89 3.60 13.02 28.32 16.46 7.21 16.08 5.13 4.56 3.49
P/S ratio
1.30 1.58 3.42 3.60 2.05 1.75 3.74 1.52 1.80 1.53
P/FCF ratio
2.30 0.67 7.32 0.00 6.18 1.14 15.08 6.90 4.17 6.62
P/Operating CF
8.68 5.73 6.14 37.33 97.27 1.92 51.51 82.90 19.98 7.06
P/B ratio
0.71 1.68 1.51 1.50 0.91 0.70 1.18 0.48 0.77 0.66
Price to Tangible BV
0.77 1.70 1.51 1.51 0.91 0.70 1.18 0.48 0.77 0.66
EV/Sales
4.91 3.62 3.87 5.17 3.73 2.90 5.68 3.73 2.90 2.48
EV/EBITDA
7.48 5.29 6.28 9.30 6.64 4.80 10.35 4.83 3.02 2.24
EV/Operating CF
11.05 3.84 3.67 28.04 3.78 1.87 18.22 6.57 4.52 3.85
EV/FCF
8.68 1.53 8.28 (7.22) 11.24 1.90 22.91 16.95 6.73 10.72
Quick Ratio
0.44 0.70 1.73 2.15 1.22 1.85 1.92 1.59 1.77 1.97
Current Ratio
0.86 1.20 3.84 2.39 1.43 2.22 2.54 1.82 1.77 1.97
Net Debt/EBITDA
5.50 2.21 0.39 2.89 23.18 1.25 2.65 8.13 3.10 2.02
Debt/Assets
63.59% 67.00% 26.13% 42.16% 43.06% 33.29% 41.12% 42.85% 31.97% 35.63%
Debt/Equity
2.04 2.19 0.38 0.77 0.83 0.53 0.74 0.78 0.49 0.58
Asset Turnover
0.31 0.44 0.44 0.25 0.12 0.32 0.23 0.18 0.19 0.24
Operating CF/Net income
2.76 0.53 0.98 1.26 0.07 2.05 2.42 (0.01) 152.78 2.15
Capex/Depreciation
(1.34) 3.61 3.93 (0.82) (1.04) (0.46) 0.23 (0.78) (0.35) (0.53)
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
8.42% 49.06% 37.87% 9.83% (15.86%) 20.47% 4.91% (5.36%) 0.07% 10.76%
ROA
2.61% 23.78% 23.23% 5.25% (9.09%) 12.05% 2.71% (3.17%) 0.05% 6.70%
ROIC
4.45% 16.62% 21.48% 5.02% (5.13%) 9.89% 3.28% (1.21%) 0.32% 4.70%
Return on Tangible Assets
2.32% 26.03% 29.15% 5.58% (10.30%) 14.02% 3.01% (2.93%) 0.06% 7.69%
Average Days of Receivables
62.01 52.95 68.73 138.59 194.96 62.97 117.80 165.83 90.00 81.86
Research and Development Expense of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Selling, General and Administrative Expense of Revenue
7.52% 4.78% 3.83% 5.35% 7.28% 3.00% 6.99% 10.62% 8.45% 5.94%
Intangible Assets out of Total Assets
0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Based Compensation of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% (5.42%) 0.05%
Graham Net Nets
(2.60) (1.12) 0.16 (0.36) (0.75) (0.57) (0.39) (1.23) (0.54) (0.55)
Graham Number
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earnings Yield
34.61% 27.79% 7.68% 3.53% 6.07% 13.88% 6.22% 19.48% 21.91% 28.64%
Free Cash Flow Yield
43.46% 149.71% 13.66% (19.92%) 16.19% 87.34% 6.63% 14.49% 23.96% 15.10%
Revenue per Share
8.23 8.29 8.08 4.79 2.21 5.91 4.43 3.25 3.51 4.69
Operating CF per Share
1.93 2.34 4.15 1.27 (0.13) 4.61 1.26 0.00 1.34 2.77
Capex per Share
(2.27) 3.06 4.30 (0.91) (1.77) (0.70) 0.36 (1.10) (0.51) (0.76)
Free Cash Flow per Share
(0.34) 5.39 8.45 0.36 (1.90) 3.91 1.62 (1.10) 0.82 2.01
Cash per Share
0.64 0.20 2.13 0.89 0.76 0.77 1.37 0.90 0.91 1.31
Shareholders Equity per Share
11.43 6.08 11.68 10.77 9.72 11.00 10.70 11.77 11.67 11.93
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
11.43 6.08 11.68 10.77 9.72 11.00 10.70 11.77 11.67 11.93
Free Cash Flow
(77.09) 1,057.41 1,705.35 72.04 (382.78) 822.45 350.20 (210.46) 130.30 318.56
Working Capital
(148.26) 78.16 1,206.98 352.72 138.37 248.28 486.20 234.02 121.90 184.29
Capital Expenditures
(520.63) 599.39 867.97 (183.51) (357.47) (147.33) 78.21 (211.30) (80.99) (119.64)
Net Current Asset Value
(4,869.70) (2,241.90) 569.83 (1,188.55) (1,348.53) (923.58) (1,050.74) (1,345.69) (683.98) (785.57)
EV/EBIT
8.89 7.25 11.02 23.32 17.40 9.50 27.26 7.95 4.17 2.88
Capex to Sales
0.28 (0.37) (0.53) 0.19 0.80 0.12 (0.08) 0.34 0.15 0.16
Net Profit Margin
8.51% 53.56% 52.61% 21.04% (76.11%) 38.07% 11.72% (17.64%) 0.25% 27.51%
Price to Operating Income
2.35 3.17 9.75 16.21 9.56 5.74 17.94 3.24 2.58 1.78
Other line items
Depreciation/Fixed assets
0.05 0.05 0.13 0.07 0.11 0.10 0.10 0.08 0.10 0.09
Cash ROIC
(81.86%) (73.02%) (24.44%) (75.28%) (85.00%) (58.29%) (68.65%) (83.79%) (73.58%) (63.89%)
Accounts Receivable Turnover
6.78 5.99 4.84 3.20 1.97 4.75 3.23 2.97 3.66 3.85
Accounts Payable Turnover
5.27 3.71 3.52 4.55 4.13 3.92 3.93 4.82 3.71 3.19
Inventory Turnover
15.35 15.42 11.77 7.17 4.82 2.71 3.47 3.48 0.00 0.00
Average Days of Payables
102.03 76.89 119.87 83.17 87.69 88.35 96.50 88.85 91.92 107.37
Days of Inventory on Hand
35.39 25.60 21.76 38.28 72.15 78.63 187.45 22.68 0.00 0.00
Average Receivables
278.36 271.50 336.95 302.27 226.11 261.73 296.23 210.13 151.57 192.71
Average Payables
151.04 101.80 107.24 87.19 84.53 89.78 90.82 74.29 65.61 74.47
Average Inventory
51.84 24.51 32.08 55.34 72.41 129.58 102.82 102.82 — —
Average Assets
6,155.31 3,662.16 3,694.18 3,868.80 3,727.88 3,926.04 4,146.10 3,469.16 2,928.94 3,043.83
Average Common Equity
1,907.82 1,774.85 2,265.42 2,067.02 2,136.18 2,311.82 2,286.19 2,053.44 1,867.16 1,896.85

Fold the line items

Columns are period end dates