ATRENEW INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.98 USD | +22.98% |
|
+25.32% | +3.12% |
| Apr. 26 | ATRenew Inc. Announces Board and Committee Changes | CI |
| Mar. 12 | ADRs End Higher, ATRenew Inc. Climbs 26.9% | DJ |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,316 | 4,513 | 3,050 | 3,149 | - |
| Enterprise Value (EV) 1 | 7,055 | 2,933 | 3,050 | 3,149 | 3,149 |
| P/E ratio | -2.74 x | -1.31 x | - | 18.6 x | 5.98 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 1.07 x | 0.46 x | 0.24 x | 0.19 x | 0.15 x |
| EV / Revenue | 1.07 x | 0.46 x | 0.24 x | 0.19 x | 0.15 x |
| EV / EBITDA | -16 x | 10.9 x | - | 10.8 x | - |
| EV / FCF | -7,616,477 x | 5,504,894 x | - | - | - |
| FCF Yield | -0% | 0% | - | - | - |
| Price to Book | 0.57 x | - | - | - | - |
| Nbr of stocks (in thousands) | 220,407 | 226,415 | 223,823 | 219,484 | - |
| Reference price 2 | 37.73 | 19.93 | 13.63 | 14.35 | 14.35 |
| Announcement Date | 3/10/22 | 3/13/23 | 3/12/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 7,780 | 9,869 | 12,966 | 16,369 | 20,751 |
| EBITDA 1 | - | -521.3 | 412.3 | - | 290.3 | - |
| EBIT 1 | - | -895.1 | 6.904 | 251.7 | 429.5 | 700.6 |
| Operating Margin | - | -11.5% | 0.07% | 1.94% | 2.62% | 3.38% |
| Earnings before Tax (EBT) 1 | - | -953.8 | -2,573 | -148.4 | 151.1 | 464.7 |
| Net income 1 | -470.6 | -1,325 | -2,468 | -156.2 | 120.9 | 371.8 |
| Net margin | - | -17.03% | -25.01% | -1.21% | 0.74% | 1.79% |
| EPS 2 | -94.51 | -13.76 | -15.16 | - | 0.7700 | 2.400 |
| Free Cash Flow | - | -1,092 | 819.8 | - | - | - |
| FCF margin | - | -14.03% | 8.31% | - | - | - |
| FCF Conversion (EBITDA) | - | - | 198.84% | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 5/28/21 | 3/10/22 | 3/13/23 | 3/12/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,962 | 2,436 | 2,207 | 2,146 | 2,536 | 2,981 | 2,872 | 2,964 | 3,701 | 3,989 | 4,297 | 4,628 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -28.51 | -125.9 | -134.8 | -42.28 | 10.77 | 34.56 | - | - | 82.5 | 94.5 | 114.3 | 138.3 |
| Operating Margin | -1.45% | -5.17% | -6.11% | -1.97% | 0.42% | 1.16% | - | - | 2.23% | 2.37% | 2.66% | 2.99% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | - | 4.2 | 22.4 | 47.7 | 76.7 |
| Net income 1 | - | - | - | - | - | - | - | - | 3.4 | 18 | 38.2 | 61.4 |
| Net margin | - | - | - | - | - | - | - | - | 0.09% | 0.45% | 0.89% | 1.33% |
| EPS 2 | - | -0.6300 | -0.9900 | -0.7800 | -0.1900 | - | - | - | 0.0200 | 0.1100 | 0.2400 | 0.3900 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/18/21 | 3/10/22 | 5/24/22 | 8/24/22 | 11/22/22 | 3/13/23 | 5/23/23 | 8/23/23 | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 1,261 | 1,580 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -1,092 | 820 | - | - | - |
| ROE (net income / shareholders' equity) | - | -27.9% | -24% | - | - | - |
| ROA (Net income/ Total Assets) | - | -2.65% | -39.3% | - | - | - |
| Assets 1 | - | 49,970 | 6,276 | - | - | - |
| Book Value Per Share | - | 66.70 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | 73.9 | 61.5 | - | - | - |
| Capex / Sales | - | 0.95% | 0.62% | - | - | - |
| Announcement Date | 5/28/21 | 3/10/22 | 3/13/23 | 3/12/24 | - | - |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
14.35
CNY
Average target price
22.76
CNY
Spread / Average Target
+58.60%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.12% | 435M | |
| +5.02% | 46.43B | |
| +41.51% | 40.95B | |
| +0.12% | 8.67B | |
| -16.80% | 7.91B | |
| +7.09% | 6.41B | |
| -15.71% | 6.26B | |
| +1.64% | 6.07B | |
| +15.78% | 5.63B | |
| -52.82% | 3.6B |
- Stock Market
- Equities
- RERE Stock
- Financials ATRenew Inc.
