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.($)
- - - - 666M
18.81x2.5x11.14x2.74% 270B
25.67x2.99x16.35x2.07% 238B
28.17x3.65x16.82x1.75% 168B
33.21x5.21x22.2x1.12% 150B
38.91x5.17x22.43x1.12% 127B
95.88x12.77x68.44x0.31% 106B
46.86x7.4x30.13x0.09% 104B
31.07x5.07x17.67x1.46% 85.03B
33.33x6.96x21.68x0.56% 55.34B
Average 39.10x 5.75x 25.21x 1.25% 130.29B
Weighted average by Cap. 34.82x 4.89x 22.25x 1.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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