Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd

Stocks

End-of-day quote Shanghai S.E. 21/08/2026			5-day change	1st Jan Change
40.17 ^CNY	+0.98%		-5.84%	-12.90%

20/08	China Northern Rare Earth's H1 Profit Soars 120%, Revenue Jumps 37%	MT
19/08	China Northern Rare Earth High-Tech Co.,Ltd Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	1,45,217	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-12.9%	-	-
Enterprise Value (EV) ¹	1,65,570	92,208	71,555	76,712	1,66,727	1,50,939	1,51,626	1,52,029
Change	-	-44.31%	-22.4%	7.21%	117.34%	-9.47%	0.46%	0.27%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	34.3x	27.6x	22.1x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	5.1x	4.37x	3.74x
PEG	-	0.9x	-0.5x	-1.3x	1x	0.4x	1.2x	0.9x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.73x	2.36x	2.09x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.83x	2.47x	2.19x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	21.6x	17.9x	14.5x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	24x	18.7x	15.7x
EV / FCF	47.2x	-	-	-116x	-	-194x	247x	138x
FCF Yield	2.12%	-	-	-0.86%	-	-0.52%	0.4%	0.72%
Dividend per Share ²	0.445	0.17	0.07	0.035	0.13	0.2254	0.2919	0.3641
Rate of return	0.97%	0.68%	0.36%	0.16%	0.28%	0.56%	0.73%	0.91%
EPS ²	1.419	1.655	0.6558	0.2778	0.6227	1.172	1.453	1.822
Distribution rate	31.4%	10.3%	10.7%	12.6%	20.9%	19.2%	20.1%	20%
Net sales ¹	30,408	37,260	33,497	32,966	42,563	53,281	61,500	69,498
EBITDA ¹	7,208	7,937	3,697	2,641	4,458	6,976	8,453	10,469
EBIT ¹	6,707	7,452	3,114	1,840	3,417	6,283	8,112	9,694
Net income ¹	5,130	5,984	2,371	1,004	2,251	4,230	5,416	6,589
Net Debt ¹	-	1,650	1,640	-	-	5,722	6,409	6,812
Reference price ²	45.80	25.05	19.34	21.22	46.12	40.17	40.17	40.17
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	34.27x	2.83x	21.64x	0.56%	2.16TCr
LYNAS RARE EARTHS LIMITED	65.49x	15.17x	37.34x	-.--%	1.17TCr
MP MATERIALS CORP.	-234x	22.9x	74.98x	-.--%	1.07TCr
SHENGHE RESOURCES HOLDING CO., LTD	29.52x	-	-	-	592.67Cr
USA RARE EARTH, INC.	-22.33x	-	-	-	471.33Cr
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.29x	-	-	-	190.83Cr
ARAFURA RARE EARTHS LIMITED	-124.28x	708.07x	-18.01x	-	94Cr
BRAZILIAN RARE EARTHS LIMITED	-28.27x	-	-24.8x	-.--%	80Cr
Average	-31.54x	187.24x	18.23x	0.14%	728.49Cr
Weighted average by Cap.	-17.39x	25.51x	36.50x	0.27%