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 59,779 - -
Change - -15.74% -15.85% 9.68% 65.56% 21.3% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 59,779 59,779 59,779
Change - -15.74% -15.85% 9.68% 65.56% 21.3% 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 13.1x 10.1x 8.16x
EV / Revenue - 0x 0x 0x 0x 13.1x 10.1x 8.16x
EV / EBITDA - 0x 0x 0x 0x 72.3x 56x 49.4x
EV / EBIT - 0x 0x -0x 0x 80.8x 61.1x 53.5x
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% 0.18% 0.24% 0.28%
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 56.33 56.33 56.33
Nbr of stocks (in thousands) 980,889 980,889 980,889 1,061,221 1,061,221 1,061,221 - -
Announcement Date 4/28/22 4/28/23 4/26/24 4/27/25 4/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.18% 8.89B
88.31x10.77x67.59x - 14.11B
8.89x1.08x6.39x1.41% 11.43B
18.47x1.99x11.45x1.01% 10.15B
343.26x - - - 9.8B
6.9x0.33x10.02x1.29% 9.12B
70.95x2.86x35.66x0.56% 8.5B
11.59x1.51x3.67x3.28% 7.63B
Average 78.34x 3.09x 22.46x 1.29% 9.95B
Weighted average by Cap. 79.92x 3.66x 25.68x 1.25%

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.