Company Valuation: Baotou INST Magnetic New Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 7,220 7,466
Change - 3.4%
Enterprise Value (EV) 1 6,639 7,111
Change - 7.11%
P/E 30.5x 57x
PBR 4.86x 4.76x
PEG 1.1x -1.3x
Capitalization / Revenue 6.1x 5.17x
EV / Revenue 5.6x 4.93x
EV / EBITDA 32.9x 36.3x
EV / EBIT 40.4x 53.4x
EV / FCF -158x -37.4x
FCF Yield -0.63% -2.68%
Dividend per Share 2 0.4 0.15
Rate of return 0.64% 0.23%
EPS 2 2.04 1.13
Distribution rate 19.6% 13.3%
Net sales 1 1,185 1,444
EBITDA 1 201.7 195.7
EBIT 1 164.3 133.2
Net income 1 177.3 131.5
Net Debt 1 -581.1 -354.8
Reference price 2 62.28 64.40
Nbr of stocks (in thousands) 115,932 115,932
Announcement Date 4/14/25 4/13/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 585M
25.36x2.99x16.31x2.04% 236B
14.04x1.74x7.82x3.64% 203B
27.61x3.6x16.47x1.76% 167B
38.26x5.61x23.55x1.03% 166B
43.45x5.81x26x1.14% 143B
31.56x4.54x22.25x0.85% 105B
94.12x11.66x66.62x0.33% 97.31B
32.7x4.05x21.77x1.04% 94.78B
39.19x6.46x25.94x0.1% 91.35B
Average 38.48x 5.16x 25.19x 1.33% 130.42B
Weighted average by Cap. 34.66x 4.61x 22.31x 1.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Baotou INST Magnetic New Materials Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Baotou INST Magnetic New Materials Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Baotou INST Magnetic New Materials Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Baotou INST Magnetic New Materials Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 301622 Stock
  4. Valuation Baotou INST Magnetic New Materials Co., Ltd.