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
Market Cap 1 38,274 32,252 27,141 29,767 49,283 56,457 -
Change - -15.74% -15.85% 9.68% 65.56% 14.56% -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 56,457 56,457
Change - -15.74% -15.85% 9.68% 65.56% 14.56% 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 8.24x 5.96x
EV / Revenue - 0x 0x 0x 0x 8.24x 5.96x
EV / EBITDA - 0x 0x 0x 0x 63.2x 46.3x
EV / EBIT - 0x 0x -0x 0x 68.5x 49.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.04 - - 0.029 0.1258 0.1758
Rate of return - 0.12% - - 0.06% 0.24% 0.33%
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 6,854 9,468
EBITDA 1 - 568.5 608.7 199.1 332.6 893.3 1,218
EBIT 1 - 556.4 549 -254.2 243.3 823.6 1,150
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 53.20 53.20
Nbr of stocks (in thousands) 980,889 980,889 980,889 1,061,221 1,061,221 1,061,221 -
Announcement Date 4/28/22 4/28/23 4/26/24 4/27/25 4/27/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.23% 8.36B
126.8x15.06x94.55x - 20.04B
31.24x3.37x16.81x0.56% 15.2B
116.79x4.93x60.11x0.29% 14.38B
10x1.18x6.95x1.33% 13.24B
1044.09x - - - 11.04B
8.39x0.33x10.07x1.25% 8.75B
25.64x - - - 7.18B
Average 194.71x 4.97x 37.70x 0.73% 12.27B
Weighted average by Cap. 184.93x 6.18x 44.61x 0.72%

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.