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

Stocks

End-of-day quote Shanghai S.E. 30/09/2026			5-day change	1st Jan Change
35.30 ^CNY	-0.31%		-4.75%	-23.46%

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	1,27,612	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-23.46%	-	-
Enterprise Value (EV) ¹	1,65,570	92,208	71,555	76,712	1,66,727	1,33,334	1,34,021	1,34,424
Change	-	-44.31%	-22.4%	7.21%	117.34%	-20.03%	0.52%	0.3%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	30.1x	24.3x	19.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.48x	3.84x	3.28x
PEG	-	0.9x	-0.5x	-1.3x	1x	0.3x	1x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.4x	2.07x	1.84x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.5x	2.18x	1.93x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	20.2x	16.8x	13.7x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	21.2x	16.5x	13.9x
EV / FCF	47.2x	-	-	-116x	-	-171x	219x	122x
FCF Yield	2.12%	-	-	-0.86%	-	-0.58%	0.46%	0.82%
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%	0.64%	0.83%	1.03%
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	6,606	7,971	9,836
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	35.30	35.30	35.30
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	30.11x	2.5x	20.18x	0.64%	1.9TCr
VALTERRA PLATINUM LIMITED	9.37x	2.2x	5.73x	6.95%	2.05TCr
HECLA MINING COMPANY	23.81x	7.65x	14.31x	0.12%	1.16TCr
IMPALA PLATINUM HOLDINGS LIMITED	7.74x	1.13x	4.8x	9.82%	1.04TCr
LYNAS RARE EARTHS LIMITED	23.28x	7.25x	13.71x	0.31%	905.91Cr
FIRST MAJESTIC SILVER CORP.	21.63x	-	-	0.33%	870.65Cr
MP MATERIALS CORP.	-154.87x	17.83x	57.31x	-.--%	836.54Cr
SIBANYE STILLWATER LIMITED	5.19x	0.85x	2.57x	8.14%	705.62Cr
NORTHAM PLATINUM HOLDINGS LIMITED	7.98x	1.69x	5.39x	5.14%	606.73Cr
Average	-2.86x	5.14x	15.50x	3.49%	1.12TCr
Weighted average by Cap.	3.08x	4.60x	14.89x	3.5%