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

Stocks

End-of-day quote Shanghai S.E. 14/09/2026			5-day change	1st Jan Change
37.12 ^CNY	-0.96%		-4.33%	-19.51%

08-20	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	134,191	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-19.51%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	139,913	140,600	141,003
Change	-	-44.31%	-22.4%	7.21%	117.34%	-16.08%	0.49%	0.29%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	31.7x	25.5x	20.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.71x	4.04x	3.45x
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	2.52x	2.18x	1.93x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.63x	2.29x	2.03x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	21.2x	17.6x	14.3x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	22.3x	17.3x	14.5x
EV / FCF	47.2x	-	-	-116x	-	-180x	229x	128x
FCF Yield	2.12%	-	-	-0.86%	-	-0.56%	0.44%	0.78%
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%	0.61%	0.79%	0.98%
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	37.12	37.12	37.12
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.97x	2.65x	21.38x	0.6%	20.2B
LYNAS RARE EARTHS LIMITED	25.13x	8.08x	14.73x	0.57%	10.37B
MP MATERIALS CORP.	-183.71x	19.29x	62.11x	-.--%	9B
SHENGHE RESOURCES HOLDING CO., LTD	23.57x	-	-	-	5.48B
USA RARE EARTH, INC.	-18.04x	-	-	-	3.81B
EVOLUTION METALS & TECHNOLOGIES CORP.	-4x	-	-	-	1.92B
CHINA KINGS RESOURCES GROUP CO.,LTD.	53.32x	-	-	-	1.87B
ARAFURA RARE EARTHS LIMITED	-71.98x	-	-16.11x	-	806M
BRAZILIAN RARE EARTHS LIMITED	-13.62x	-	-11.5x	-.--%	703M
Average	-17.48x	10.01x	14.12x	0.29%	6.02B
Weighted average by Cap.	-12.21x	7.86x	27.32x	0.45%