Company Valuation: China Rare Earth Nonferrous Metals Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 14,861 13,525 11,927 9,356 18,928 20,805 -
Change - -8.99% -11.82% -21.55% 102.3% 9.92% -
Enterprise Value (EV) 14,861 13,525 11,927 9,356 18,928 20,805 20,805
Change - -8.99% -11.82% -21.55% 102.3% 9.92% 0%
P/E 107x 57.4x 59.1x -31.2x 148x 39.1x 31.2x
PBR - 3.93x 3.27x - - - -
PEG - 1.1x -4.1x 0x -1x 0x 1.2x
Capitalization / Revenue - 591,523x 573,252x - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.46 0.7 0.6 -0.89 0.38 1.58 1.98
Distribution rate - - - - - - -
Net sales - 22,864 20,805 - - - -
EBITDA - 430.9 488 - - - -
EBIT - 307.7 264.8 - - - -
Net income 139.1 232.3 203.4 - - - -
Net Debt - - - - - - -
Reference price 2 49.24 40.20 35.45 27.81 56.26 61.84 61.84
Nbr of stocks (in thousands) 301,802 336,436 336,436 336,436 336,436 336,436 -
Announcement Date 13/04/22 30/03/23 28/03/24 28/03/25 19/03/26 - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.14x - - - 3.11B
25.61x9.97x15.25x1.97% 170B
21.9x3.47x8.15x0.86% 101B
10.56x1.2x5x3.17% 48.83B
22.56x4.7x7.12x2.05% 44.76B
63.35x4.05x12.51x0.07% 21.81B
16.71x3.14x10.7x1.17% 18.78B
14.5x5.32x9.56x-.--% 17.72B
7.45x1.36x4.12x0.49% 16.63B
Average 24.64x 4.15x 9.05x 1.22% 49.17B
Weighted average by Cap. 23.25x 5.87x 10.67x 1.59%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Rare Earth Nonferrous Metals Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - China Rare Earth Nonferrous Metals Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Rare Earth Nonferrous Metals Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Rare Earth Nonferrous Metals Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 600259 Stock
  4. Valuation China Rare Earth Nonferrous Metals Co.,Ltd.