|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.475 USD | -1.65% |
|
+7.85% | -15.75% |
| 28/07 | ATRenew Launches Global B2B Marketplace, Opens ReRe Store in Hong Kong | MT |
| 28/07 | ATRenew Inc. Opens First ReRe Store in Hong Kong and Expands Overseas Strategy | CI |
Company Valuation: ATRenew Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,317 | 4,513 | 3,047 | 4,614 | 8,278 | 6,785 | - | - |
| Change | - | -45.74% | -32.48% | 51.41% | 79.42% | -18.04% | - | - |
| Enterprise Value (EV) 1 | 7,056 | 2,933 | 3,047 | 4,614 | 8,278 | 6,040 | 6,430 | 6,715 |
| Change | - | -58.42% | 3.88% | 51.41% | 79.42% | -27.04% | 6.46% | 4.43% |
| P/E | -4.11x | -1.97x | - | -436x | 27x | 11.6x | 8.39x | 5.87x |
| PBR | 0.85x | - | - | - | 1.51x | 1.57x | 1.19x | 1.28x |
| PEG | - | -0.2x | - | - | -0x | 0.1x | 0.2x | 0.1x |
| Capitalization / Revenue | 1.07x | 0.46x | 0.24x | 0.28x | 0.39x | 0.25x | 0.21x | 0.17x |
| EV / Revenue | 0.91x | 0.3x | 0.24x | 0.28x | 0.39x | 0.23x | 0.2x | 0.17x |
| EV / EBITDA | -13.5x | 7.11x | - | - | 16.8x | 7.14x | 5.54x | 4.38x |
| EV / EBIT | -7.88x | 425x | 12.1x | 11.3x | 14.9x | 7.38x | 6.48x | 4.43x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 1.663 | 2.475 | 3.342 |
| Rate of return | - | - | - | - | - | 5.42% | 8.06% | 10.9% |
| EPS 2 | -9.173 | -10.11 | - | -0.0482 | 1.375 | 2.651 | 3.659 | 5.228 |
| Distribution rate | - | - | - | - | - | 62.7% | 67.6% | 63.9% |
| Net sales 1 | 7,780 | 9,869 | 12,966 | 16,328 | 21,048 | 26,654 | 31,844 | 38,859 |
| EBITDA 1 | -521.3 | 412.3 | - | - | 491.8 | 845.7 | 1,161 | 1,532 |
| EBIT 1 | -895.1 | 6.904 | 251.7 | 409.7 | 555 | 818.1 | 992.6 | 1,516 |
| Net income 1 | -1,325 | -2,468 | -156.2 | -8.229 | 336.3 | 595.2 | 824.3 | 1,151 |
| Net Debt 1 | -1,261 | -1,580 | - | - | - | -744.7 | -354.4 | -69.67 |
| Reference price 2 | 37.73 | 19.93 | 13.61 | 21.02 | 37.07 | 30.70 | 30.70 | 30.70 |
| Nbr of stocks (in thousands) | 2,20,407 | 2,26,415 | 2,23,823 | 2,19,484 | 2,23,311 | 2,21,011 | - | - |
| Announcement Date | 10/03/22 | 13/03/23 | 12/03/24 | 11/03/25 | 11/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.58x | 0.23x | 7.14x | - | 100.56Cr | |
| 22.58x | 3.65x | 13.7x | -.--% | 3,00000Cr | |
| 13.08x | 0.14x | 5.56x | 3.1% | 4.52TCr | |
| -34.05x | 0.67x | 36.03x | -.--% | 2.91TCr | |
| -1131.49x | 1.15x | 18.01x | 0.02% | 1.41TCr | |
| 25.38x | 3.54x | 12.18x | -.--% | 1.21TCr | |
| 193.14x | 7.25x | 79.37x | -.--% | 972.01Cr | |
| 25.84x | 2.43x | 15.4x | 1.92% | 605.31Cr | |
| -12.89x | 1.71x | 12.67x | -.--% | 240.55Cr | |
| 26.52x | 0.61x | 14.25x | 3.62% | 225.41Cr | |
| Average | -86.03x | 2.14x | 21.43x | 0.96% | 31.22TCr | |
| Weighted average by Cap. | 17.21x | 3.56x | 14.01x | 0.05% |
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
- Stock Market
- Stocks
- RERE Stock
- Valuation ATRenew Inc.
Select your edition
All financial news and data tailored to specific country editions
