Valuation China Northern Rare Earth (Group) High-Tech Co.,Ltd
Stocks
600111
CNE000000T18
Non-Gold Precious Metals & Minerals
|
End-of-day quote
Shanghai S.E.
13/10/2026
|
5-day change | 1st Jan Change | ||
| 36.07 CNY | +3.50% |
|
+2.18% | -21.79% |
| 10-13 | China Northern Rare Earth Forecasts Up to 139% Surge in Q1-Q3 Profit | MT |
| 10-12 | China Northern Rare Earth Sets Q4 Concentrate Trading Price | 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 | 130,395 | - | - |
| Change | - | -45.31% | -22.79% | 9.72% | 117.34% | -21.79% | - | - |
| Enterprise Value (EV) 1 | 165,570 | 92,208 | 71,555 | 76,712 | 166,727 | 136,117 | 136,804 | 137,207 |
| Change | - | -44.31% | -22.4% | 7.21% | 117.34% | -18.36% | 0.5% | 0.29% |
| P/E | 32.3x | 15.1x | 29.5x | 76.4x | 74.1x | 30.8x | 24.8x | 19.8x |
| PBR | 10.8x | 4.57x | 3.23x | 3.42x | 6.76x | 4.58x | 3.95x | 3.4x |
| PEG | - | 0.9x | -0.5x | -1.3x | 1x | 0.3x | 1x | 0.8x |
| Capitalization / Revenue | 5.44x | 2.43x | 2.09x | 2.33x | 3.92x | 2.46x | 2.16x | 1.93x |
| EV / Revenue | 5.44x | 2.47x | 2.14x | 2.33x | 3.92x | 2.57x | 2.27x | 2.03x |
| EV / EBITDA | 23x | 11.6x | 19.4x | 29.1x | 37.4x | 19.6x | 16.9x | 13.8x |
| EV / EBIT | 24.7x | 12.4x | 23x | 41.7x | 48.8x | 20.9x | 17.1x | 14.4x |
| EV / FCF | 47.2x | - | - | -116x | - | -175x | 223x | 125x |
| FCF Yield | 2.12% | - | - | -0.86% | - | -0.57% | 0.45% | 0.8% |
| Dividend per Share 2 | 0.445 | 0.17 | 0.07 | 0.035 | 0.13 | 0.2676 | 0.3356 | 0.4133 |
| Rate of return | 0.97% | 0.68% | 0.36% | 0.16% | 0.28% | 0.74% | 0.93% | 1.15% |
| 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% | 22.8% | 23.1% | 22.7% |
| Net sales 1 | 30,408 | 37,260 | 33,497 | 32,966 | 42,563 | 52,973 | 60,330 | 67,614 |
| EBITDA 1 | 7,208 | 7,937 | 3,697 | 2,641 | 4,458 | 6,961 | 8,092 | 9,923 |
| EBIT 1 | 6,707 | 7,452 | 3,114 | 1,840 | 3,417 | 6,499 | 7,978 | 9,542 |
| Net income 1 | 5,130 | 5,984 | 2,371 | 1,004 | 2,251 | 4,232 | 5,353 | 6,504 |
| 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 | 36.07 | 36.07 | 36.07 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.77x | 2.57x | 19.55x | 0.74% | 19.48B | |
| 9.56x | 2.16x | 5.62x | 7.67% | 20.23B | |
| 22.55x | 7.16x | 13.45x | 0.19% | 10.87B | |
| 8.44x | 1.09x | 4.11x | 11.03% | 10.22B | |
| 20.04x | - | - | 0.23% | 8.06B | |
| 21.33x | 6.53x | 12.45x | 0.29% | 8.2B | |
| -148.11x | 15.98x | 52.63x | -.--% | 7.56B | |
| 4.83x | 0.79x | 2.35x | 8.78% | 7.01B | |
| 8.39x | 1.62x | 5.28x | 5.1% | 5.92B | |
| Average | -2.47x | 4.74x | 14.43x | 3.78% | 10.84B | |
| Weighted average by Cap. | 4.36x | 4.16x | 13.75x | 3.9% |
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
Select your edition
All financial news and data tailored to specific country editions
