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 52,361 - -
Change - -15.74% -15.85% 9.68% 65.56% 6.24% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 52,361 52,361 52,361
Change - -15.74% -15.85% 9.68% 65.56% 6.24% 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 11.5x 8.84x 7.15x
EV / Revenue - 0x 0x 0x 0x 11.5x 8.84x 7.15x
EV / EBITDA - 0x 0x 0x 0x 63.3x 49x 43.3x
EV / EBIT - 0x 0x -0x 0x 70.8x 53.5x 46.9x
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% 0.31%
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 49.34 49.34 49.34
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.($)
- - - 0.21% 7.82B
26.6x10.34x15.84x1.9% 177B
23.37x3.64x8.57x0.82% 106B
11.38x1.3x5.43x2.94% 52.61B
26.05x5.18x7.85x1.77% 49.18B
66.64x4.19x12.84x0.06% 22.69B
19.41x3.56x12.12x0.97% 21.75B
6.43x0.28x7.25x6.02% 18.98B
28.29x - - 1.44% 17.39B
Average 26.02x 4.07x 9.98x 1.79% 52.54B
Weighted average by Cap. 24.94x 6.06x 11.32x 1.75%

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.