Company Valuation: Baotou INST Magnetic New Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 7,220 7,466
Change - 3.4%
Enterprise Value (EV) 1 6,639 7,111
Change - 7.11%
P/E 30.5x 57x
PBR 4.86x 4.76x
PEG 1.1x -1.3x
Capitalization / Revenue 6.1x 5.17x
EV / Revenue 5.6x 4.93x
EV / EBITDA 32.9x 36.3x
EV / EBIT 40.4x 53.4x
EV / FCF -158x -37.4x
FCF Yield -0.63% -2.68%
Dividend per Share 2 0.4 0.15
Rate of return 0.64% 0.23%
EPS 2 2.04 1.13
Distribution rate 19.6% 13.3%
Net sales 1 1,185 1,444
EBITDA 1 201.7 195.7
EBIT 1 164.3 133.2
Net income 1 177.3 131.5
Net Debt 1 -581.1 -354.8
Reference price 2 62.28 64.40
Nbr of stocks (in thousands) 115,932 115,932
Announcement Date 14/04/25 13/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 655M
25.17x3x16.42x2.06% 241B
14.34x2.26x10.22x3.57% 208B
31.02x3.97x18.35x1.58% 190B
38.57x5.74x24.16x1.01% 169B
45.76x6.14x27.52x1.08% 153B
41.52x6.83x27.45x0.1% 96.58B
88.83x11.06x63.06x0.36% 92.62B
31.05x5.03x17.51x1.46% 84.63B
32.89x7.12x22.37x0.56% 55.3B
Average 38.80x 5.68x 25.23x 1.31% 129.18B
Weighted average by Cap. 34.99x 4.93x 22.53x 1.61%

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. 301622 Stock
  4. Valuation Baotou INST Magnetic New Materials Co., Ltd.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!