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

Stocks

End-of-day quote Shanghai S.E. 04/11/2026			5-day change	1st Jan Change
36.50 ^CNY	+2.38%		+2.79%	-20.86%

10-26	China Northern Rare Earth Posts Higher Q3 Adjusted Attributable Profit; Revenue Up	MT
10-23	China Northern Rare Earth High-Tech Co.,Ltd Reports Earnings Results for the Nine Months Ended September 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	131,950	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-20.86%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	137,672	138,359	138,762
Change	-	-44.31%	-22.4%	7.21%	117.34%	-17.43%	0.5%	0.29%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	26.8x	24.7x	19.6x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.55x	3.97x	3.4x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	2.82x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.46x	2.19x	1.95x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.57x	2.29x	2.05x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	20.8x	17.4x	14.1x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	18.7x	17x	14.3x
EV / FCF	47.2x	-	-	-116x	-	-177x	226x	126x
FCF Yield	2.12%	-	-	-0.86%	-	-0.57%	0.44%	0.79%
Dividend per Share ²	0.445	0.17	0.07	0.035	0.13	0.3864	0.3356	0.4133
Rate of return	0.97%	0.68%	0.36%	0.16%	0.28%	1.06%	0.92%	1.13%
EPS ²	1.419	1.655	0.6558	0.2778	0.6227	1.36	1.479	1.859
Distribution rate	31.4%	10.3%	10.7%	12.6%	20.9%	28.4%	22.7%	22.2%
Net sales ¹	30,408	37,260	33,497	32,966	42,563	53,553	60,330	67,614
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	7,373	8,119	9,702
Net income ¹	5,130	5,984	2,371	1,004	2,251	4,794	5,447	6,611
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	36.50	36.50	36.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	26.21x	2.51x	20.38x	1.08%	19.31B
VALTERRA PLATINUM LIMITED	8.37x	1.88x	4.9x	8.71%	17.48B
IMPALA PLATINUM HOLDINGS LIMITED	7.07x	0.97x	3.45x	11.75%	9.38B
HECLA MINING COMPANY	16.58x	5.84x	10.41x	0.23%	8.87B
LYNAS RARE EARTHS LIMITED	24.63x	7.22x	14.27x	0.35%	8.4B
FIRST MAJESTIC SILVER CORP.	17.57x	-	-	0.26%	6.96B
MP MATERIALS CORP.	-128.71x	14.2x	49.88x	-.--%	6.74B
SIBANYE STILLWATER LIMITED	4.35x	0.72x	2.13x	9.62%	6.27B
NORTHAM PLATINUM HOLDINGS LIMITED	7.76x	1.54x	4.95x	5.34%	5.62B
Average	-1.80x	4.36x	13.80x	4.15%	9.89B
Weighted average by Cap.	4.48x	3.80x	13.42x	4.27%