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

Stocks

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
1.760 ^THB	-1.12%		-6.38%	-

08-20	China Northern Rare Earth's H1 Profit Soars 120%, Revenue Jumps 37%	MT
08-20	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	127,612	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-23.46%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	133,334	134,021	134,424
Change	-	-44.31%	-22.4%	7.21%	117.34%	-20.03%	0.52%	0.3%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	30.1x	24.3x	19.4x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.48x	3.84x	3.28x
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	2.4x	2.07x	1.84x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.5x	2.18x	1.93x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	20.2x	16.8x	13.7x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	21.2x	16.5x	13.9x
EV / FCF	47.2x	-	-	-116x	-	-171x	219x	122x
FCF Yield	2.12%	-	-	-0.86%	-	-0.58%	0.46%	0.82%
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%	0.64%	0.83%	1.03%
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	35.30	35.30	35.30
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.($)
VALTERRA PLATINUM LIMITED	9.4x	2.16x	5.62x	6.95%	20.42B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.21x	2.51x	20.24x	0.64%	19.08B
HECLA MINING COMPANY	23.74x	7.62x	14.26x	0.12%	11.52B
IMPALA PLATINUM HOLDINGS LIMITED	6.06x	1.14x	4.83x	10.3%	10.69B
LYNAS RARE EARTHS LIMITED	24.17x	7.68x	14.27x	0.6%	9.58B
FIRST MAJESTIC SILVER CORP.	22.02x	-	-	0.33%	8.9B
MP MATERIALS CORP.	-165.23x	17.09x	55.35x	-.--%	8.09B
SIBANYE STILLWATER LIMITED	4.91x	0.85x	2.54x	8.45%	7.13B
NORTHAM PLATINUM HOLDINGS LIMITED	8.1x	1.72x	5.58x	4.47%	6.24B
Average	-4.07x	5.10x	15.34x	3.54%	11.29B
Weighted average by Cap.	2.78x	4.53x	14.60x	3.57%