Company Valuation: CITIC Resources Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,318 3,772 3,261 2,750 2,789 3,143
Change - 62.71% -13.54% -15.66% 1.43% 12.68%
Enterprise Value (EV) 1 4,972 5,573 3,775 3,097 2,770 3,102
Change - 12.08% -32.26% -17.96% -10.58% 12%
P/E -6.37x 3.42x 2.44x 4.99x 4.87x 18.4x
PBR 0.4x 0.54x 0.42x 0.35x 0.35x 0.36x
PEG - -0x 0.1x -0.1x 1.28x -0.3x
Capitalization / Revenue 0.81x 0.87x 0.56x 0.72x 0.29x 0.21x
EV / Revenue 1.74x 1.28x 0.64x 0.81x 0.29x 0.21x
EV / EBITDA 34.9x 4.47x 1.97x 2.77x 2.91x 4.29x
EV / EBIT -25.2x 6.89x 2.59x 4.01x 6.44x 17.4x
EV / FCF 25.5x 12.7x 3.81x 6.37x 7.39x 12.5x
FCF Yield 3.93% 7.9% 26.2% 15.7% 13.5% 7.98%
Dividend per Share 2 - 0.045 0.06 0.025 0.026 -
Rate of return - 9.38% 14.5% 7.14% 7.32% -
EPS 2 -0.0463 0.1404 0.17 0.0702 0.0729 0.0217
Distribution rate - 32.1% 35.3% 35.6% 35.7% -
Net sales 1 2,850 4,349 5,866 3,826 9,498 14,965
EBITDA 1 142.5 1,247 1,917 1,120 952.8 723.3
EBIT 1 -197.2 809.1 1,458 772.9 430 178
Net income 1 -363.8 1,103 1,336 551.8 572.6 170.6
Net Debt 1 2,654 1,801 514.2 346.9 -19.93 -41.2
Reference price 2 0.2950 0.4800 0.4150 0.3500 0.3550 0.4000
Nbr of stocks (in thousands) 7,857,727 7,857,727 7,857,727 7,857,727 7,857,727 7,857,727
Announcement Date 4/9/21 4/21/22 4/27/23 4/25/24 4/24/25 4/29/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 511M
19.7x3.1x9.57x - 3.84B
28.03x12.66x13.4x4.46% 3.5B
3.06x1.61x2.87x5.42% 1.98B
12.91x - - 2.32% 1.65B
13.61x1.97x3.67x4.25% 876M
6.36x1.66x3.41x9.53% 674M
17.14x3.32x5.35x - 601M
Average 14.40x 4.05x 6.38x 5.2% 1.7B
Weighted average by Cap. 17.35x 5.60x 8.55x 4.64%

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. 1205 Stock
  4. Valuation CITIC Resources Holdings Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!