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 57,200 - -
Change - -15.74% -15.85% 9.68% 65.56% 16.06% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 57,200 57,200 57,200
Change - -15.74% -15.85% 9.68% 65.56% 16.06% 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 12.5x 9.65x 7.81x
EV / Revenue - 0x 0x 0x 0x 12.5x 9.65x 7.81x
EV / EBITDA - 0x 0x 0x 0x 69.2x 53.6x 47.3x
EV / EBIT - 0x 0x -0x 0x 77.3x 58.4x 51.2x
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% 0.19% 0.25% 0.29%
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 53.90 53.90 53.90
Nbr of stocks (in thousands) 9,80,889 9,80,889 9,80,889 10,61,221 10,61,221 10,61,221 - -
Announcement Date 28/04/22 28/04/23 26/04/24 27/04/25 27/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.19% 852.1Cr
170.15x9.39x95.41x - 1.38TCr
9.2x0.97x6.02x1.36% 999.12Cr
88.45x3.3x38.5x0.35% 965.74Cr
291.92x - - - 891.51Cr
6.47x0.31x9.42x1.38% 835.37Cr
15.01x1.59x9.54x1.24% 835.3Cr
9.99x1.31x3.28x3.63% 770.54Cr
Average 84.46x 2.81x 27.03x 1.36% 941.44Cr
Weighted average by Cap. 92.17x 3.41x 33.41x 1.3%

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.