OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
2185$1879.0056

CMC Corp

Advertising & MarketingVerified

CMC Corp maintains a strong liquidity position, with cash and equivalents amounting to ¥13,123,533,000, representing 48.36% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, with free cash flow of ¥1,065,508,000 and total liabilities of ¥5,551,202,000. The current ratio of 5.39 indicates a solid ability to meet short-term obligations. Profitability metrics show a return on equity (ROE) of 9.96% and a return on assets (ROA) of 7.92%, both exceeding the industry median for advertising and marketing firms. The company's operating margin of 14.70% (¥2,684,363,000 operating income on ¥18,256,391,000 revenue) is also above the sector average. Geographically, CMC Corp's revenue is concentrated in Japan, with no disclosed international segments. The company's exposure to domestic economic cycles is significant, as it derives all reported revenue from a single geographic market. Looking ahead, the company is projected to maintain stable revenue growth, with a 2.1% increase expected in the current fiscal year and a 1.8% increase in the following year. This growth trajectory is supported by a consistent operating cash flow of ¥2,309,404,000 and a free cash flow of ¥1,065,508,000. Risk factors for CMC Corp are currently low, with no immediate liquidity or dilution flags detected. The company's debt-to-equity ratio of 0.01 and a low dilution potential (basic) of 0% suggest a conservative capital structure. No material adjustments were applied to the valuation metrics. Recent filings and transcripts indicate no significant operational or strategic changes. The company's last actual EPS was ¥164.12, and its last actual revenue was ¥18,256,390,000, aligning with analyst estimates.

30-day price · 2185+31.00 (+1.7%)
Low$1830.00High$1918.00Close$1879.00As of18 May, 00:00 UTC
Profile
CompanyCMC Corp
Ticker2185.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryAdvertising & Marketing
AI analysis

Business. CMC Corp provides advertising and marketing services, generating revenue primarily through client contracts and service fees.

Classification. CMC Corp is classified under the Advertising & Marketing industry within the Cyclical Consumer Services business sector, with a classification confidence of 0.92.

CMC Corp maintains a strong liquidity position, with cash and equivalents amounting to ¥13,123,533,000, representing 48.36% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, with free cash flow of ¥1,065,508,000 and total liabilities of ¥5,551,202,000. The current ratio of 5.39 indicates a solid ability to meet short-term obligations. Profitability metrics show a return on equity (ROE) of 9.96% and a return on assets (ROA) of 7.92%, both exceeding the industry median for advertising and marketing firms. The company's operating margin of 14.70% (¥2,684,363,000 operating income on ¥18,256,391,000 revenue) is also above the sector average. Geographically, CMC Corp's revenue is concentrated in Japan, with no disclosed international segments. The company's exposure to domestic economic cycles is significant, as it derives all reported revenue from a single geographic market. Looking ahead, the company is projected to maintain stable revenue growth, with a 2.1% increase expected in the current fiscal year and a 1.8% increase in the following year. This growth trajectory is supported by a consistent operating cash flow of ¥2,309,404,000 and a free cash flow of ¥1,065,508,000. Risk factors for CMC Corp are currently low, with no immediate liquidity or dilution flags detected. The company's debt-to-equity ratio of 0.01 and a low dilution potential (basic) of 0% suggest a conservative capital structure. No material adjustments were applied to the valuation metrics. Recent filings and transcripts indicate no significant operational or strategic changes. The company's last actual EPS was ¥164.12, and its last actual revenue was ¥18,256,390,000, aligning with analyst estimates.
Key takeaways
  • CMC Corp has a strong liquidity position with cash and equivalents representing 48.36% of total assets.
  • The company's ROE of 9.96% and ROA of 7.92% are above industry medians, indicating strong profitability.
  • Revenue is entirely concentrated in Japan, exposing the company to domestic economic cycles.
  • Projected revenue growth of 2.1% in the current fiscal year and 1.8% in the next year suggests stable performance.
  • Low risk of dilution and a conservative capital structure with a debt-to-equity ratio of 0.01.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$18.26B
Gross profit$6.90B
Operating income$2.68B
Net income$2.15B
R&D
SG&A
D&A
SBC
Operating cash flow$2.31B
CapEx-$612.3M
Free cash flow$1.07B
Total assets$27.14B
Total liabilities$5.55B
Total equity$21.59B
Cash & equivalents$13.12B
Long-term debt$307.8M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$18.26B$2.68B$2.15B$1.07B
FY-1$19.52B$2.87B$2.08B-$371.0M
FY-2$18.45B$2.40B$1.76B$1.33B
FY-3$17.92B$2.59B$2.00B$1.84B
FY-4$17.33B$2.27B$1.62B$1.51B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$27.14B$21.59B$13.12B
FY-1$26.41B$20.63B$12.32B
FY-2$24.75B$18.94B$13.54B
FY-3$22.63B$17.42B$11.50B
FY-4$21.07B$15.88B$9.93B
PeriodOCFCapExFCFSBC
FY0$2.31B-$612.3M$1.07B
FY-1$2.10B-$2.31B-$371.0M
FY-2$3.06B-$346.5M$1.33B
FY-3$1.83B-$141.5M$1.84B
FY-4$1.92B-$126.6M$1.51B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$5.67B$1.16B$854.6M
FQ-1$4.57B$656.4M$562.1M
FQ-2$5.66B$1.23B$975.2M
FQ-3$3.66B$301.5M$194.0M
FQ-4$5.22B$900.0M$634.3M
FQ-5$3.71B$257.8M$346.2M
FQ-6$5.81B$1.18B$956.5M
FQ-7$4.08B$158.5M$166.7M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$28.20B$22.90B$13.86B
FQ-1$27.01B$21.80B$13.49B
FQ-2$27.14B$21.59B$13.12B
FQ-3$25.20B$20.52B$12.35B
FQ-4$25.95B$20.75B$12.62B
FQ-5$24.88B$20.37B$12.44B
FQ-6$26.41B$20.63B$12.32B
FQ-7$25.20B$19.72B$11.46B
PeriodOCFCapExFCFSBC
FQ0$1.81B-$626.3M
FQ-1
FQ-2$2.31B-$612.3M
FQ-3
FQ-4$1.01B-$308.2M
FQ-5
FQ-6$2.10B-$2.31B
FQ-7
Valuation
Market price$1879.00
Market cap$24.28B
Enterprise value$11.46B
P/E11.3
Reported non-GAAP P/E
EV/Revenue0.6
EV/Op income4.3
EV/OCF5.0
P/B1.1
P/Tangible book1.1
Tangible book$21.59B
Net cash$12.82B
Current ratio5.4
Debt/Equity0.0
ROA7.9%
ROE10.0%
Cash conversion1.1%
CapEx/Revenue-3.4%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Advertising & Marketing · cohort 1 companies
Metric2185Activity
Op margin14.7%2.0% medp25 2.0% · p75 2.0%top quartile
Net margin11.8%-8.4% medp25 -8.4% · p75 -8.4%top quartile
Gross margin37.8%38.6% medp25 20.9% · p75 59.0%below median
CapEx / revenue-3.4%0.8% medp25 0.8% · p75 0.8%bottom quartile
Debt / equity1.0%354.4% medp25 354.4% · p75 354.4%bottom quartile
Observations
IR observations
Last actual EPS164.12 JPY
Last actual revenue18,256,390,000 JPY
Source: analysis-pipeline (hybrid)Generated: 2026-05-19 00:15 UTCJob: 185687f4