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 2028
Market Cap 1 38,274 32,252 27,141 29,767 49,283 59,259 - -
Change - -15.74% -15.85% 9.68% 65.56% 20.24% - -
Enterprise Value (EV) 38,274 32,252 27,141 29,767 49,283 59,259 59,259 59,259
Change - -15.74% -15.85% 9.68% 65.56% 20.24% 0% 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 13x 10x 8.09x
EV / Revenue - 0x 0x 0x 0x 13x 10x 8.09x
EV / EBITDA - 0x 0x 0x 0x 71.6x 55.5x 49x
EV / EBIT - 0x 0x -0x 0x 80.1x 60.6x 53.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.04 - - 0.029 0.1026 0.1358 0.1552
Rate of return - 0.12% - - 0.06% 0.18% 0.24% 0.28%
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 4,564 5,925 7,324
EBITDA 1 - 568.5 608.7 199.1 332.6 827.2 1,067 1,209
EBIT 1 - 556.4 549 -254.2 243.3 739.6 978.6 1,117
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 55.84 55.84 55.84
Nbr of stocks (in thousands) 980,889 980,889 980,889 1,061,221 1,061,221 1,061,221 - -
Announcement Date 28/04/22 28/04/23 26/04/24 27/04/25 27/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.18% 8.78B
93.07x11.3x70.92x - 14.81B
9.56x1.13x6.72x1.31% 12.24B
18.65x2x11.94x1.02% 10.01B
911.64x - - - 9.71B
6.63x0.32x9.65x1.35% 8.66B
215.42x8.19x43.76x - 8.03B
66.75x2.8x34.39x0.72% 8.03B
11.49x1.49x3.62x3.31% 7.56B
Average 166.65x 3.89x 25.86x 1.31% 9.76B
Weighted average by Cap. 163.72x 4.38x 28.71x 1.27%

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.