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 5,661 - -
Change - -45.74% -32.48% 51.41% 79.42% -31.62% - -
Enterprise Value (EV) 1 7,056 2,933 3,047 4,614 8,278 4,945 5,343 5,646
Change - -58.42% 3.88% 51.41% 79.42% -40.27% 8.06% 5.66%
P/E -4.11x -1.97x - -436x 27x 9.83x 7x 4.86x
PBR 0.85x - - - 1.51x 1.32x 1.17x 1.07x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.21x 0.17x 0.14x
EV / Revenue 0.91x 0.3x 0.24x 0.28x 0.39x 0.18x 0.16x 0.14x
EV / EBITDA -13.5x 7.11x - - 16.8x 5.78x 4.57x 3.65x
EV / EBIT -7.88x 425x 12.1x 11.3x 14.9x 5.91x 5x 3.65x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 1.681 2.496 3.398
Rate of return - - - - - 6.56% 9.74% 13.3%
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 32,705 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 1,069 1,545
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 587.6 835.8 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 25.61 25.61 25.61
Nbr of stocks (in thousands) 220,407 226,415 223,823 219,484 223,311 221,011 - -
Announcement Date 3/10/22 3/13/23 3/12/24 3/11/25 3/11/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.83x0.18x5.78x - 849M
19.21x3.26x12.45x-.--% 2,675B
29.36x2.09x15.22x2.95% 64.11B
9.66x0.08x3.34x4.07% 34.08B
-26.12x0.57x33.37x-.--% 24.99B
18.51x0.24x6.85x - 20.43B
16.38x1.42x9.71x3.06% 16.67B
66.88x5.92x31.53x0.19% 15.26B
-1789.25x1.25x19.36x0.01% 15.41B
36.35x2.63x18.15x0.7% 15.97B
Average -160.92x 1.76x 15.58x 1.37% 288.28B
Weighted average by Cap. 9.59x 3.14x 12.70x 0.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ATRenew Inc.

Historical PBR trend

Valuation ratios - PBR - ATRenew Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ATRenew Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ATRenew Inc.


Year-on-year evolution of the Yield

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