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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
44.06 ^CNY	+5.13%		+10.98%	-4.47%

15/07	China Northern Rare Earth Expects Up to 121% H1 Profit Growth	MT
10/07	China Northern Rare Earth Adjusts Rate Earth Concentrate Price for Q3	MT

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	159,280	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-4.47%	-	-
Enterprise Value (EV)	165,570	92,208	71,555	76,712	166,727	159,280	159,280	159,280
Change	-	-44.31%	-22.4%	7.21%	117.34%	-4.47%	0%	0%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	35.7x	29.6x	23.2x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	5.54x	4.72x	4.01x
PEG	-	0.9x	-0.5x	-1.3x	1x	0.4x	1.4x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.98x	2.58x	2.3x
EV / Revenue	0x	0x	0x	0x	0x	2.98x	2.58x	2.3x
EV / EBITDA	0x	0x	0x	0x	0x	22.7x	18.7x	14.7x
EV / EBIT	0x	0x	0x	0x	0x	24.8x	19x	15.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.445	0.17	0.07	0.035	0.13	0.2088	0.2738	0.3593
Rate of return	0.97%	0.68%	0.36%	0.16%	0.28%	0.47%	0.62%	0.82%
EPS ²	1.419	1.655	0.6558	0.2778	0.6227	1.233	1.49	1.9
Distribution rate	31.4%	10.3%	10.7%	12.6%	20.9%	16.9%	18.4%	18.9%
Net sales ¹	30,408	37,260	33,497	32,966	42,563	53,419	61,659	69,303
EBITDA ¹	7,208	7,937	3,697	2,641	4,458	7,013	8,506	10,817
EBIT ¹	6,707	7,452	3,114	1,840	3,417	6,418	8,400	10,111
Net income ¹	5,130	5,984	2,371	1,004	2,251	4,554	5,779	6,876
Net Debt	-	1,650	1,640	-	-	-	-	-
Reference price ²	45.80	25.05	19.34	21.22	46.12	44.06	44.06	44.06
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	14/4/22	21/4/23	18/4/24	8/4/25	14/4/26	-	-	-

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	35.72x	-	-	0.47%	23.6B
LYNAS RARE EARTHS LIMITED	65.78x	15.21x	37.45x	-.--%	11.55B
MP MATERIALS CORP.	-195.82x	19.43x	59.28x	-.--%	9.1B
SHENGHE RESOURCES HOLDING CO., LTD	31.09x	-	-	-	6.22B
USA RARE EARTH, INC.	-22.13x	-	-	-	4.73B
CHINA KINGS RESOURCES GROUP CO.,LTD.	29.82x	-	-	-	2.08B
EVOLUTION METALS & TECHNOLOGIES CORP.	-3.47x	-	-	-	1.75B
BRAZILIAN RARE EARTHS LIMITED	-30.73x	-	-27.25x	-.--%	861M
REALLOYS INC.	-5.8x	-	-	-	844M
ARAFURA RARE EARTHS LIMITED	-112.72x	357.95x	-9.1x	-	836M
Average	-20.83x	130.86x	15.09x	0.12%	6.16B
Weighted average by Cap.	-2.60x	30.33x	42.10x	0.25%