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 6,040 - -
Change - -45.74% -32.48% 51.41% 79.42% -27.04% - -
Enterprise Value (EV) 7,056 2,933 3,047 4,614 8,278 6,040 6,040 6,040
Change - -58.42% 3.88% 51.41% 79.42% -27.04% 0% 0%
P/E -4.11x -1.97x - -436x 27x 10.5x 7.97x 5.59x
PBR 0.85x - - - 1.51x 1.38x 1.01x 1.11x
PEG - -0.2x - - -0x 0.1x 0.2x 0.1x
Capitalization / Revenue 1.07x 0.46x 0.24x 0.28x 0.39x 0.23x 0.19x 0.16x
EV / Revenue 0x 0x 0x 0x 0x 0.23x 0.19x 0.16x
EV / EBITDA -0x 0x - - 0x 8.07x 5.86x 4.42x
EV / EBIT -0x 0x 0x 0x 0x 7.51x 5.83x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -9.173 -10.11 - -0.0482 1.375 2.592 3.428 4.89
Distribution rate - - - - - - - -
Net sales 1 7,780 9,869 12,966 16,328 21,048 26,592 31,872 38,756
EBITDA 1 -521.3 412.3 - - 491.8 748.6 1,030 1,366
EBIT 1 -895.1 6.904 251.7 409.7 555 804 1,036 -
Net income 1 -1,325 -2,468 -156.2 -8.229 336.3 586.9 832.2 1,080
Net Debt -1,261 -1,580 - - - - - -
Reference price 2 37.73 19.93 13.61 21.02 37.07 27.33 27.33 27.33
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.($)
10.13x - - - 853M
26.86x3x11.72x-.--% 2,503B
9.77x0.08x3.24x4.17% 34.29B
-89.67x0.71x28.34x-.--% 31.56B
-154868.85x1.05x16.7x0.01% 12.47B
20.94x3.01x10.44x-.--% 10.03B
408.43x8.71x118.16x-.--% 9.14B
22.07x3.05x10.52x-.--% 7.41B
23.55x2.21x14.02x2.11% 5.42B
30.68x0.75x16.76x3.57% 2.71B
Average -15,440.61x 2.51x 25.54x 1.1% 261.69B
Weighted average by Cap. -711.56x 2.94x 12.21x 0.06%

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. RERE Stock
  4. Valuation ATRenew Inc.