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.($)
- - - - 587M
25.47x3x16.37x2.03% 237B
14.49x1.8x8.14x3.53% 209B
27.71x3.61x16.52x1.75% 167B
37.98x5.59x23.54x1.04% 166B
46.51x6.22x27.87x1.07% 154B
31.53x4.54x22.23x0.86% 105B
94.12x11.66x66.62x0.33% 97.2B
32.47x4.03x21.62x1.05% 94.14B
39.62x6.52x26.16x0.1% 92.15B
Average 38.88x 5.22x 25.45x 1.31% 132.19B
Weighted average by Cap. 35.06x 4.67x 22.55x 1.57%

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.