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

Stocks

End-of-day quote Shanghai S.E. 18/09/2026			5-day change	1st Jan Change
36.86 ^CNY	+0.35%		-1.65%	-20.08%

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	133,251	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-20.08%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	138,973	139,660	140,063
Change	-	-44.31%	-22.4%	7.21%	117.34%	-16.65%	0.49%	0.29%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	31.4x	25.4x	20.2x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.68x	4.01x	3.43x
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	2.5x	2.17x	1.92x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.61x	2.27x	2.02x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	21x	17.5x	14.2x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	22.1x	17.2x	14.4x
EV / FCF	47.2x	-	-	-116x	-	-178x	228x	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%	0.99%
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	36.86	36.86	36.86
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	31.44x	2.61x	21.04x	0.61%	19.88B
LYNAS RARE EARTHS LIMITED	25.1x	8.07x	14.71x	0.57%	10.27B
MP MATERIALS CORP.	-171.89x	17.81x	57.68x	-.--%	8.42B
SHENGHE RESOURCES HOLDING CO., LTD	24.2x	-	-	-	5.63B
USA RARE EARTH, INC.	-17.82x	-	-	-	3.76B
EVOLUTION METALS & TECHNOLOGIES CORP.	-5.22x	-	-	-	2.5B
CHINA KINGS RESOURCES GROUP CO.,LTD.	55.07x	-	-	-	1.93B
ARAFURA RARE EARTHS LIMITED	-73.93x	-	-16.82x	-	820M
BRAZILIAN RARE EARTHS LIMITED	-15.88x	-	-13.66x	-.--%	813M
Average	-16.55x	9.49x	12.59x	0.3%	6B
Weighted average by Cap.	-8.79x	7.38x	25.62x	0.46%