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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
42.51 ^CNY	-1.09%		-12.48%	-7.83%

10/07	China Northern Rare Earth Adjusts Rate Earth Concentrate Price for Q3	MT
25/06	JL Mag Rare-Earth Proposes 9.24% Stake Purchase in Baotou Rare Earth Exchange	MT

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	1,53,676	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-7.83%	-	-
Enterprise Value (EV)	1,65,570	92,208	71,555	76,712	1,66,727	1,53,676	1,53,676	1,53,676
Change	-	-44.31%	-22.4%	7.21%	117.34%	-7.83%	0%	0%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	33.6x	28.3x	23.1x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	5.36x	4.59x	3.93x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	1.5x	1x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.87x	2.48x	2.18x
EV / Revenue	0x	0x	0x	0x	0x	2.87x	2.48x	2.18x
EV / EBITDA	0x	0x	0x	0x	0x	20.4x	17.2x	14.1x
EV / EBIT	0x	0x	0x	0x	0x	22.8x	18.2x	15.4x
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%	0.85%
EPS ²	1.419	1.655	0.6558	0.2778	0.6227	1.266	1.502	1.839
Distribution rate	31.4%	10.3%	10.7%	12.6%	20.9%	16.5%	18.2%	19.5%
Net sales ¹	30,408	37,260	33,497	32,966	42,563	53,462	61,923	70,358
EBITDA ¹	7,208	7,937	3,697	2,641	4,458	7,530	8,916	10,924
EBIT ¹	6,707	7,452	3,114	1,840	3,417	6,733	8,459	9,987
Net income ¹	5,130	5,984	2,371	1,004	2,251	4,680	5,707	6,652
Net Debt	-	1,650	1,640	-	-	-	-	-
Reference price ²	45.80	25.05	19.34	21.22	46.12	42.51	42.51	42.51
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	33.58x	-	-	0.49%	2.27TCr
LYNAS RARE EARTHS LIMITED	57.59x	14.74x	33.75x	-.--%	1.16TCr
MP MATERIALS CORP.	-764.65x	19.63x	57.12x	-.--%	929.45Cr
SHENGHE RESOURCES HOLDING CO., LTD	31.55x	-	-	-	627.93Cr
USA RARE EARTH, INC.	-21.08x	-	-	-	452.13Cr
CHINA KINGS RESOURCES GROUP CO.,LTD.	29.84x	-	-	-	206.9Cr
ARAFURA RARE EARTHS LIMITED	-90.38x	-	-13.73x	-	99Cr
REALLOYS INC.	-5.66x	-	-	-	84Cr
BRAZILIAN RARE EARTHS LIMITED	-28.07x	-	-25.28x	-.--%	78Cr
Average	-84.14x	17.19x	12.96x	0.12%	656.45Cr
Weighted average by Cap.	-95.24x	16.91x	39.23x	0.25%