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
Market Cap 1 38,274 32,252 27,141 29,767 49,283 52,382 -
Change - -15.74% -15.85% 9.68% 65.56% 6.29% -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 52,382 52,382
Change - -15.74% -15.85% 9.68% 65.56% 6.29% 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 7.64x 5.53x
EV / Revenue - 0x 0x 0x 0x 7.64x 5.53x
EV / EBITDA - 0x 0x 0x 0x 58.6x 43x
EV / EBIT - 0x 0x -0x 0x 63.6x 45.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.04 - - 0.029 0.1258 0.1758
Rate of return - 0.12% - - 0.06% 0.25% 0.36%
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 6,854 9,468
EBITDA 1 - 568.5 608.7 199.1 332.6 893.3 1,218
EBIT 1 - 556.4 549 -254.2 243.3 823.6 1,150
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 49.36 49.36
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 0.25% 781.74Cr
82.72x10.14x63.68x - 1.31TCr
8.46x1.06x6.28x1.44% 1.11TCr
19.85x2.18x12.21x0.91% 1.1TCr
7.79x0.33x9.9x1.29% 873.18Cr
63.65x2.71x33.07x0.53% 786.4Cr
672.55x - - - 713.57Cr
10.47x1.31x3.19x3.63% 689.17Cr
21.31x - - - 598.55Cr
Average 110.85x 2.96x 21.39x 1.34% 884.26Cr
Weighted average by Cap. 97.04x 3.44x 24.00x 1.28%

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.