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

Stocks

End-of-day quote Shanghai S.E. 2026-09-08			5-day change	1st Jan Change
39.04 ^CNY	+0.62%		-2.81%	-15.35%

08-19	China Northern Rare Earth's H1 Profit Soars 120%, Revenue Jumps 37%	MT
08-19	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	165,570	90,557	69,915	76,712	166,727	141,132	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-15.35%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	146,854	147,541	147,944
Change	-	-44.31%	-22.4%	7.21%	117.34%	-11.92%	0.47%	0.27%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	33.3x	26.9x	21.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.95x	4.24x	3.63x
PEG	-	0.9x	-0.5x	-1.3x	1x	0.4x	1.1x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.65x	2.29x	2.03x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.76x	2.4x	2.13x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	22.2x	18.5x	15x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	23.4x	18.2x	15.3x
EV / FCF	47.2x	-	-	-116x	-	-189x	241x	135x
FCF Yield	2.12%	-	-	-0.86%	-	-0.53%	0.42%	0.74%
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%	0.58%	0.75%	0.93%
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	39.04	39.04	39.04
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	33.3x	2.76x	22.23x	0.58%	21.03B
LYNAS RARE EARTHS LIMITED	27.11x	8.77x	15.99x	0.53%	11.27B
MP MATERIALS CORP.	-201.38x	21.22x	68.34x	-.--%	9.86B
SHENGHE RESOURCES HOLDING CO., LTD	24.57x	-	-	-	5.71B
USA RARE EARTH, INC.	-20.48x	-	-	-	4.32B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.77x	-	-	-	1.95B
EVOLUTION METALS & TECHNOLOGIES CORP.	-4.14x	-	-	-	1.98B
ARAFURA RARE EARTHS LIMITED	-67.96x	-	-24.51x	-	921M
BRAZILIAN RARE EARTHS LIMITED	-14.71x	-	-12.53x	-.--%	765M
Average	-21.77x	10.92x	13.90x	0.28%	6.42B
Weighted average by Cap.	-16.55x	8.68x	29.41x	0.42%