Company Valuation: China Rare Earth Resources And Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 38,274 32,252 27,141 29,767 49,283 50,514 -
Change - -15.74% -15.85% 9.68% 65.56% 2.5% -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 50,514 50,514
Change - -15.74% -15.85% 9.68% 65.56% 2.5% 0%
P/E 196x 77.6x 65.4x -104x - - -
PBR - 10.7x 6.05x 6.41x - - -
PEG - 1x -346.37x 1x - - -
Capitalization / Revenue - 8.52x 6.81x 9.83x 15.5x 7.37x 5.34x
EV / Revenue - 0x 0x 0x 0x 7.37x 5.34x
EV / EBITDA - 0x 0x 0x 0x 56.5x 41.5x
EV / EBIT - 0x 0x -0x 0x 61.3x 43.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.04 - - 0.029 0.1258 0.1758
Rate of return - 0.12% - - 0.06% 0.26% 0.37%
EPS 2 0.1992 0.4237 0.4229 -0.2704 - - -
Distribution rate - 9.44% - - - - -
Net sales 1 - 3,786 3,988 3,027 3,182 6,854 9,468
EBITDA 1 - 568.5 608.7 199.1 332.6 893.3 1,218
EBIT 1 - 556.4 549 -254.2 243.3 823.6 1,150
Net income 195.4 415.6 417.7 -286.9 - - -
Net Debt - - - - - - -
Reference price 2 39.02 32.88 27.67 28.05 46.44 47.60 47.60
Nbr of stocks (in thousands) 980,889 980,889 980,889 1,061,221 1,061,221 1,061,221 -
Announcement Date 28/4/22 28/4/23 26/4/24 27/4/25 27/4/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.26% 7.46B
20.24x2.23x12.45x0.89% 11.15B
8.41x1.05x6.26x1.45% 10.99B
69.32x8.65x54.29x - 10.99B
7.95x0.33x10.1x1.26% 8.89B
709.82x - - - 7.53B
10.92x1.39x3.38x3.48% 7.18B
56.87x2.43x29.62x0.59% 7.03B
20.76x - - - 5.83B
Average 113.03x 2.68x 19.35x 1.32% 8.56B
Weighted average by Cap. 101.95x 2.87x 20.03x 1.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 000831 Stock
  4. Valuation China Rare Earth Resources And Technology Co., Ltd.