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 2028
Market Cap 1 38,274 32,252 27,141 29,767 49,283 51,671 - -
Change - -15.74% -15.85% 9.68% 65.56% 4.84% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 51,671 51,671 51,671
Change - -15.74% -15.85% 9.68% 65.56% 4.84% 0% 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 11.3x 8.72x 7.06x
EV / Revenue - 0x 0x 0x 0x 11.3x 8.72x 7.06x
EV / EBITDA - 0x 0x 0x 0x 62.5x 48.4x 42.7x
EV / EBIT - 0x 0x -0x 0x 69.9x 52.8x 46.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.04 - - 0.029 0.1026 0.1358 0.1552
Rate of return - 0.12% - - 0.06% 0.21% 0.28% 0.32%
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 4,564 5,925 7,324
EBITDA 1 - 568.5 608.7 199.1 332.6 827.2 1,067 1,209
EBIT 1 - 556.4 549 -254.2 243.3 739.6 978.6 1,117
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 48.69 48.69 48.69
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.($)
- - - 0.2% 7.98B
23.16x9.05x13.77x2.33% 156B
20.79x3.22x7.52x0.92% 93.6B
9.4x1.06x4.43x3.56% 43.78B
20.18x4.22x6.47x2.29% 40.19B
14.22x4.22x6.93x5.62% 23.77B
61.77x3.78x11.67x0.07% 19.8B
15.15x2.88x9.82x1.29% 17.16B
5.55x0.25x6.53x6.99% 16.57B
Average 21.28x 3.59x 8.39x 2.59% 46.56B
Weighted average by Cap. 21.16x 5.25x 9.68x 2.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Rare Earth Resources And Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - China Rare Earth Resources And Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Rare Earth Resources And Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Rare Earth Resources And Technology Co., Ltd.


Year-on-year evolution of the Yield

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