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 57,688 - -
Change - -15.74% -15.85% 9.68% 65.56% 17.05% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 57,688 57,688 57,688
Change - -15.74% -15.85% 9.68% 65.56% 17.05% 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 12.6x 9.74x 7.88x
EV / Revenue - 0x 0x 0x 0x 12.6x 9.74x 7.88x
EV / EBITDA - 0x 0x 0x 0x 69.7x 54x 47.7x
EV / EBIT - 0x 0x -0x 0x 78x 58.9x 51.7x
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 54.36 54.36 54.36
Nbr of stocks (in thousands) 980,889 980,889 980,889 1,061,221 1,061,221 1,061,221 - -
Announcement Date 28/4/22 28/4/23 26/4/24 27/4/25 27/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.19% 8.6B
162.44x8.92x90.61x - 13.2B
9.92x1.02x6.32x1.26% 10.78B
90.5x3.37x39.42x0.34% 9.89B
16.74x1.81x10.5x1.09% 9.76B
6.96x0.33x10.11x1.28% 9.16B
291.28x - - - 8.9B
11.56x1.63x4.03x3.06% 8.81B
16.13x - - 3.54% 6.73B
Average 75.69x 2.85x 26.83x 1.54% 9.54B
Weighted average by Cap. 79.96x 3.20x 30.59x 1.44%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!