Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd
Stocks
600111
CNE000000T18
Non-Gold Precious Metals & Minerals
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.45 CNY | +0.30% |
|
-0.36% | +2.88% |
| 06-25 | JL Mag Rare-Earth Proposes 9.24% Stake Purchase in Baotou Rare Earth Exchange | MT |
| 06-17 | China Northern Rare Earth Raises 500 Million Yuan via Three-Year Bond Issue | 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 | 165,570 | 90,557 | 69,915 | 76,712 | 166,727 | 171,535 | - | - |
| Change | - | -45.31% | -22.79% | 9.72% | 117.34% | 2.88% | - | - |
| Enterprise Value (EV) | 165,570 | 92,208 | 71,555 | 76,712 | 166,727 | 171,535 | 171,535 | 171,535 |
| Change | - | -44.31% | -22.4% | 7.21% | 117.34% | 2.88% | 0% | 0% |
| P/E | 32.3x | 15.1x | 29.5x | 76.4x | 74.1x | 37.5x | 31.6x | 25.8x |
| PBR | 10.8x | 4.57x | 3.23x | 3.42x | 6.76x | 5.98x | 5.12x | 4.39x |
| PEG | - | 0.9x | -0.5x | -1.3x | 1x | 0x | 1.7x | 1.2x |
| Capitalization / Revenue | 5.44x | 2.43x | 2.09x | 2.33x | 3.92x | 3.21x | 2.77x | 2.44x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.21x | 2.77x | 2.44x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 22.8x | 19.2x | 15.7x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 25.5x | 20.3x | 17.2x |
| 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% | 0.44% | 0.58% | 0.76% |
| 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 | 47.45 | 47.45 | 47.45 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.37x | - | - | 0.44% | 25.17B | |
| 62.67x | 16x | 36.33x | -.--% | 12.61B | |
| -2205.99x | 19.99x | 55.02x | -.--% | 9.44B | |
| 34.56x | - | - | - | 6.86B | |
| -22.07x | - | - | - | 4.42B | |
| 36.14x | - | - | - | 2.5B | |
| -5.87x | - | - | - | 876M | |
| -30.53x | - | -27.71x | -.--% | 846M | |
| -96.15x | - | -5.2x | - | 812M | |
| Average | -243.32x | 18.00x | 14.61x | 0.11% | 7.06B | |
| Weighted average by Cap. | -298.47x | 17.71x | 40.07x | 0.23% |
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
- Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
