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

Stocks

End-of-day quote Shanghai S.E. 2026-11-05			5-day change	1st Jan Change
36.83 ^CNY	+0.90%		+3.72%	-20.14%

Oct. 25	China Northern Rare Earth Posts Higher Q3 Adjusted Attributable Profit; Revenue Up	MT
Oct. 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	133,143	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-20.14%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	138,865	139,552	139,955
Change	-	-44.31%	-22.4%	7.21%	117.34%	-16.71%	0.49%	0.29%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	27.1x	24.9x	19.8x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.59x	4x	3.44x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	2.84x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.49x	2.21x	1.97x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.59x	2.31x	2.07x
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	18.8x	17.2x	14.4x
EV / FCF	47.2x	-	-	-116x	-	-178x	228x	127x
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	0.3864	0.3356	0.4133
Rate of return	0.97%	0.68%	0.36%	0.16%	0.28%	1.05%	0.91%	1.12%
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	36.83	36.83	36.83
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.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	26.84x	2.57x	20.84x	1.06%	19.76B
VALTERRA PLATINUM LIMITED	8.37x	1.88x	4.9x	8.71%	17.66B
IMPALA PLATINUM HOLDINGS LIMITED	7.07x	0.97x	3.45x	11.75%	9.47B
HECLA MINING COMPANY	18.77x	6.67x	11.89x	0.2%	10.04B
LYNAS RARE EARTHS LIMITED	24.67x	7.23x	14.3x	0.35%	8.45B
FIRST MAJESTIC SILVER CORP.	19.12x	-	-	0.24%	7.6B
MP MATERIALS CORP.	-122.18x	13.44x	47.21x	-.--%	6.4B
SIBANYE STILLWATER LIMITED	4.35x	0.72x	2.13x	9.62%	6.33B
NORTHAM PLATINUM HOLDINGS LIMITED	7.76x	1.54x	4.95x	5.34%	5.67B
Average	-0.58x	4.38x	13.71x	4.14%	10.15B
Weighted average by Cap.	6.32x	3.83x	13.31x	4.2%