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 6,007 - -
Change - -45.74% -32.48% 51.41% 79.42% -27.43% - -
Enterprise Value (EV) 1 7,056 2,933 3,047 4,614 8,278 5,292 5,690 5,992
Change - -58.42% 3.88% 51.41% 79.42% -36.08% 7.53% 5.32%
P/E -4.11x -1.97x - -436x 27x 10.4x 7.43x 5.15x
PBR 0.85x - - - 1.51x 1.4x 1.08x 1.13x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.22x 0.19x 0.15x
EV / Revenue 0.91x 0.3x 0.24x 0.28x 0.39x 0.2x 0.18x 0.15x
EV / EBITDA -13.5x 7.11x - - 16.8x 6.19x 4.87x 3.87x
EV / EBIT -7.88x 425x 12.1x 11.3x 14.9x 6.33x 5.51x 3.88x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 1.681 2.496 3.398
Rate of return - - - - - 6.19% 9.18% 12.5%
EPS 2 -9.173 -10.11 - -0.0482 1.375 2.606 3.659 5.275
Distribution rate - - - - - 64.5% 68.2% 64.4%
Net sales 1 7,780 9,869 12,966 16,328 21,048 26,816 32,342 39,407
EBITDA 1 -521.3 412.3 - - 491.8 855.1 1,169 1,548
EBIT 1 -895.1 6.904 251.7 409.7 555 836.6 1,033 1,545
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 581.8 829.4 1,162
Net Debt 1 -1,261 -1,580 - - - -715.9 -317.4 -14.92
Reference price 2 37.73 19.93 13.61 21.02 37.07 27.18 27.18 27.18
Nbr of stocks (in thousands) 220,407 226,415 223,823 219,484 223,311 221,011 - -
Announcement Date 10/3/22 13/3/23 12/3/24 11/3/25 11/3/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.43x0.2x6.19x - 893M
21.33x3.5x13.13x-.--% 2,874B
10.7x0.1x4.21x3.6% 38.63B
-37.6x0.7x38.93x-.--% 29.69B
-1347.71x1.16x18.07x0.01% 14.21B
25.05x3.51x11.97x-.--% 11.87B
198.52x7.51x82.29x-.--% 10.06B
24.98x3.01x10.18x-.--% 7.67B
25.32x2.38x15.09x1.96% 5.9B
-15.78x1.67x13.73x-.--% 2.71B
Average -108.48x 2.37x 21.38x 0.62% 299.54B
Weighted average by Cap. 14.70x 3.42x 13.51x 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

  1. Stock Market
  2. Stocks
  3. RERE Stock
  4. Valuation ATRenew Inc.