Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd Thailand S.E.
Stocks
CNRE80
TH0150127502
Non-Gold Precious Metals & Minerals
|
End-of-day quote
Thailand S.E.
14/08/2026
|
5-day change | 1st Jan Change | ||
| 2.100 THB | +3.96% |
|
-3.67% | - |
| 15/07 | China Northern Rare Earth Expects Up to 121% H1 Profit Growth | MT |
| 10/07 | China Northern Rare Earth Adjusts Rate Earth Concentrate Price for Q3 | MT |
Company Valuation: China Northern Rare Earth (Group) High-Tech Co.,Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,65,570 | 90,557 | 69,915 | 76,712 | 1,66,727 | 1,54,219 | - | - |
| Change | - | -45.31% | -22.79% | 9.72% | 117.34% | -7.5% | - | - |
| Enterprise Value (EV) | 1,65,570 | 92,208 | 71,555 | 76,712 | 1,66,727 | 1,54,219 | 1,54,219 | 1,54,219 |
| Change | - | -44.31% | -22.4% | 7.21% | 117.34% | -7.5% | 0% | 0% |
| P/E | 32.3x | 15.1x | 29.5x | 76.4x | 74.1x | 36.3x | 29.5x | 23.2x |
| PBR | 10.8x | 4.57x | 3.23x | 3.42x | 6.76x | 5.36x | 4.57x | 3.89x |
| PEG | - | 0.9x | -0.5x | -1.3x | 1x | 0.4x | 1.3x | 0.8x |
| Capitalization / Revenue | 5.44x | 2.43x | 2.09x | 2.33x | 3.92x | 2.89x | 2.5x | 2.23x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.89x | 2.5x | 2.23x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 22x | 18.1x | 14.3x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 24x | 18.4x | 15.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.445 | 0.17 | 0.07 | 0.035 | 0.13 | 0.2088 | 0.2738 | 0.3593 |
| Rate of return | 0.97% | 0.68% | 0.36% | 0.16% | 0.28% | 0.49% | 0.64% | 0.84% |
| EPS 2 | 1.419 | 1.655 | 0.6558 | 0.2778 | 0.6227 | 1.175 | 1.445 | 1.84 |
| Distribution rate | 31.4% | 10.3% | 10.7% | 12.6% | 20.9% | 17.8% | 18.9% | 19.5% |
| Net sales 1 | 30,408 | 37,260 | 33,497 | 32,966 | 42,563 | 53,419 | 61,659 | 69,303 |
| EBITDA 1 | 7,208 | 7,937 | 3,697 | 2,641 | 4,458 | 7,013 | 8,506 | 10,817 |
| EBIT 1 | 6,707 | 7,452 | 3,114 | 1,840 | 3,417 | 6,418 | 8,400 | 10,111 |
| Net income 1 | 5,130 | 5,984 | 2,371 | 1,004 | 2,251 | 4,242 | 5,433 | 6,658 |
| Net Debt | - | 1,650 | 1,640 | - | - | - | - | - |
| Reference price 2 | 45.80 | 25.05 | 19.34 | 21.22 | 46.12 | 42.66 | 42.66 | 42.66 |
| Nbr of stocks (in thousands) | 36,15,066 | 36,15,066 | 36,15,066 | 36,15,066 | 36,15,066 | 36,15,066 | - | - |
| Announcement Date | 14/04/22 | 21/04/23 | 18/04/24 | 08/04/25 | 14/04/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.3x | - | - | 0.49% | 2.29TCr | |
| 66.23x | 15.32x | 37.72x | -.--% | 1.17TCr | |
| -228.9x | 22.39x | 70.69x | -.--% | 1.05TCr | |
| 31.04x | - | - | - | 621.13Cr | |
| -23.19x | - | - | - | 489.44Cr | |
| 29.34x | - | - | - | 204.51Cr | |
| -124.28x | 708.07x | -18.01x | - | 93Cr | |
| -6.96x | - | - | - | 101.55Cr | |
| Average | -27.55x | 248.59x | 30.13x | 0.16% | 751.15Cr | |
| Weighted average by Cap. | -12.88x | 46.32x | 50.44x | 0.25% |
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
- Stock Market
- Stocks
- 600111 Stock
- CNRE80 Stock
- Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd
Select your edition
All financial news and data tailored to specific country editions
