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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-29			5-day change	1st Jan Change
39.35 ^CNY	+0.92%		+0.59%	-14.68%

07-14	China Northern Rare Earth Expects Up to 121% H1 Profit Growth	MT
07-10	China Northern Rare Earth Adjusts Rate Earth Concentrate Price for Q3	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	165,570	90,557	69,915	76,712	166,727	142,253	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-14.68%	-	-
Enterprise Value (EV)	165,570	92,208	71,555	76,712	166,727	142,253	142,253	142,253
Change	-	-44.31%	-22.4%	7.21%	117.34%	-14.68%	0%	0%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	31.1x	26.2x	21.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.96x	4.25x	3.64x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	1.4x	1x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.66x	2.3x	2.02x
EV / Revenue	0x	0x	0x	0x	0x	2.66x	2.3x	2.02x
EV / EBITDA	0x	0x	0x	0x	0x	18.9x	16x	13x
EV / EBIT	0x	0x	0x	0x	0x	21.1x	16.8x	14.2x
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%	0.53%	0.7%	0.91%
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	39.35	39.35	39.35
Nbr of stocks (in thousands)	3,615,066	3,615,066	3,615,066	3,615,066	3,615,066	3,615,066	-	-
Announcement Date	4/14/22	4/21/23	4/18/24	4/8/25	4/14/26	-	-	-

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	31.08x	-	-	0.53%	21.01B
LYNAS RARE EARTHS LIMITED	57.08x	13.06x	32.1x	-.--%	9.83B
MP MATERIALS CORP.	-403.47x	14.06x	42.09x	-.--%	6.78B
SHENGHE RESOURCES HOLDING CO., LTD	26.69x	-	-	-	5.32B
USA RARE EARTH, INC.	-14.97x	-	-	-	3.2B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.73x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-73.08x	-	-4.62x	-	799M
BRAZILIAN RARE EARTHS LIMITED	-26x	-	-22.62x	-.--%	714M
Average	-46.74x	13.56x	11.74x	0.13%	6.21B
Weighted average by Cap.	-29.17x	13.47x	32.07x	0.29%