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

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
37.45 ^CNY	-3.65%		-11.90%	-18.80%

Jul. 14	China Northern Rare Earth Expects Up to 121% H1 Profit Growth	MT
Jul. 10	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	135,384	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-18.8%	-	-
Enterprise Value (EV)	165,570	92,208	71,555	76,712	166,727	135,384	135,384	135,384
Change	-	-44.31%	-22.4%	7.21%	117.34%	-18.8%	0%	0%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	29.6x	24.9x	20.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.72x	4.04x	3.46x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	1.3x	0.9x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.53x	2.19x	1.92x
EV / Revenue	0x	0x	0x	0x	0x	2.53x	2.19x	1.92x
EV / EBITDA	0x	0x	0x	0x	0x	18x	15.2x	12.4x
EV / EBIT	0x	0x	0x	0x	0x	20.1x	16x	13.6x
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%	0.56%	0.73%	0.96%
EPS ²	1.419	1.655	0.6558	0.2778	0.6227	1.266	1.502	1.839
Distribution rate	31.4%	10.3%	10.7%	12.6%	20.9%	16.5%	18.2%	19.5%
Net sales ¹	30,408	37,260	33,497	32,966	42,563	53,462	61,923	70,358
EBITDA ¹	7,208	7,937	3,697	2,641	4,458	7,530	8,916	10,924
EBIT ¹	6,707	7,452	3,114	1,840	3,417	6,733	8,459	9,987
Net income ¹	5,130	5,984	2,371	1,004	2,251	4,680	5,707	6,652
Net Debt	-	1,650	1,640	-	-	-	-	-
Reference price ²	45.80	25.05	19.34	21.22	46.12	37.45	37.45	37.45
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.7x	-	-	0.54%	19.97B
LYNAS RARE EARTHS LIMITED	56.32x	14.38x	32.94x	-.--%	11.17B
MP MATERIALS CORP.	-665.79x	16.99x	49.46x	-.--%	8.05B
SHENGHE RESOURCES HOLDING CO., LTD	29.87x	-	-	-	5.47B
USA RARE EARTH, INC.	-18.15x	-	-	-	3.83B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.29x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-82.69x	-	-9.89x	-	848M
BRAZILIAN RARE EARTHS LIMITED	-26.9x	-	-24.59x	-.--%	694M
REALLOYS INC.	-4.51x	-	-	-	611M
Average	-72.54x	15.68x	11.98x	0.13%	5.85B
Weighted average by Cap.	-77.15x	15.47x	35.68x	0.27%