Company Valuation: ATRenew Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,317 4,513 3,047 4,614 8,278 5,636 - -
Change - -45.74% -32.48% 51.41% 79.42% -31.92% - -
Enterprise Value (EV) 1 7,056 2,933 3,047 4,614 8,278 4,920 5,318 5,621
Change - -58.42% 3.88% 51.41% 79.42% -40.57% 8.1% 5.69%
P/E -4.11x -1.97x - -436x 27x 9.78x 6.97x 4.83x
PBR 0.85x - - - 1.51x 1.32x 1.02x 1.06x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.21x 0.17x 0.14x
EV / Revenue 0.91x 0.3x 0.24x 0.28x 0.39x 0.18x 0.16x 0.14x
EV / EBITDA -13.5x 7.11x - - 16.8x 5.75x 4.55x 3.63x
EV / EBIT -7.88x 425x 12.1x 11.3x 14.9x 5.88x 5.15x 3.64x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 1.681 2.496 3.398
Rate of return - - - - - 6.59% 9.79% 13.3%
EPS 2 -9.173 -10.11 - -0.0482 1.375 2.606 3.659 5.275
Distribution rate - - - - - 64.5% 68.2% 64.4%
Net sales 1 7,780 9,869 12,966 16,328 21,048 26,816 32,342 39,407
EBITDA 1 -521.3 412.3 - - 491.8 855.1 1,169 1,548
EBIT 1 -895.1 6.904 251.7 409.7 555 836.6 1,033 1,545
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 581.8 829.4 1,162
Net Debt 1 -1,261 -1,580 - - - -715.9 -317.4 -14.92
Reference price 2 37.73 19.93 13.61 21.02 37.07 25.50 25.50 25.50
Nbr of stocks (in thousands) 220,407 226,415 223,823 219,484 223,311 221,011 - -
Announcement Date 10/03/22 13/03/23 12/03/24 11/03/25 11/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.92x0.19x5.84x - 851M
19.11x3.23x12.35x-.--% 2,655B
9.79x0.09x3.57x3.91% 35.76B
-27.2x0.56x32.33x-.--% 24.72B
17.3x - - - 19.01B
-1281.08x1.11x17.25x0.01% 13.51B
27.45x3.89x13.05x-.--% 12.97B
188.89x7.28x79.55x-.--% 9.71B
19.99x2.54x8.58x-.--% 6.33B
25.5x2.39x15.19x1.94% 6.05B
Average -99.03x 2.36x 20.86x 0.73% 278.4B
Weighted average by Cap. 12.90x 3.17x 12.67x 0.05%

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. RERE Stock
  4. Valuation ATRenew Inc.