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

Stocks

End-of-day quote Thailand S.E. 2026-10-21			5-day change	1st Jan Change
1.820 ^THB	+1.68%		+3.41%	-

Oct. 12	China Northern Rare Earth Forecasts Up to 139% Surge in Q1-Q3 Profit	MT
Oct. 11	China Northern Rare Earth Sets Q4 Concentrate Trading Price	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	129,709	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-22.2%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	135,431	136,118	136,521
Change	-	-44.31%	-22.4%	7.21%	117.34%	-18.77%	0.51%	0.3%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	30.6x	24.7x	19.7x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.55x	3.93x	3.38x
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	2.45x	2.15x	1.92x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.56x	2.26x	2.02x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	20.5x	17.1x	13.9x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	20.8x	17.1x	14.3x
EV / FCF	47.2x	-	-	-116x	-	-174x	222x	124x
FCF Yield	2.12%	-	-	-0.86%	-	-0.58%	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%	0.75%	0.94%	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	6,606	7,971	9,836
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	35.88	35.88	35.88
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	4/14/22	4/21/23	4/18/24	4/8/25	4/14/26	-	-	-

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.($)
VALTERRA PLATINUM LIMITED	9.02x	2.03x	5.29x	8.13%	19.25B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.61x	2.56x	20.5x	0.75%	19.43B
IMPALA PLATINUM HOLDINGS LIMITED	7.38x	1.05x	3.74x	11.2%	10.05B
HECLA MINING COMPANY	19x	6.74x	12.25x	0.2%	10.17B
LYNAS RARE EARTHS LIMITED	21.25x	6.42x	11.64x	0.74%	8.17B
FIRST MAJESTIC SILVER CORP.	20.1x	-	-	0.23%	7.92B
SIBANYE STILLWATER LIMITED	4.75x	0.76x	2.25x	8.92%	6.95B
MP MATERIALS CORP.	-137.88x	14.84x	49.65x	-.--%	7.04B
Average	-3.22x	4.91x	15.04x	3.77%	11.12B
Weighted average by Cap.	4.85x	4.07x	13.85x	3.99%