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

Stocks

End-of-day quote Shanghai S.E. 13/11/2026			5-day change	1st Jan Change
36.26 ^CNY	-0.98%		-0.22%	-21.38%

10-26	China Northern Rare Earth Posts Higher Q3 Adjusted Attributable Profit; Revenue Up	MT
10-23	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	131,082	-	-
Change	-	-45.31%	-22.79%	9.72%	117.34%	-21.38%	-	-
Enterprise Value (EV) ¹	165,570	92,208	71,555	76,712	166,727	136,804	137,491	137,894
Change	-	-44.31%	-22.4%	7.21%	117.34%	-17.95%	0.5%	0.29%
P/E	32.3x	15.1x	29.5x	76.4x	74.1x	26.7x	24.5x	19.5x
PBR	10.8x	4.57x	3.23x	3.42x	6.76x	4.52x	3.94x	3.38x
PEG	-	0.9x	-0.5x	-1.3x	1x	0x	2.8x	0.8x
Capitalization / Revenue	5.44x	2.43x	2.09x	2.33x	3.92x	2.45x	2.17x	1.94x
EV / Revenue	5.44x	2.47x	2.14x	2.33x	3.92x	2.55x	2.28x	2.04x
EV / EBITDA	23x	11.6x	19.4x	29.1x	37.4x	20.7x	17.2x	14x
EV / EBIT	24.7x	12.4x	23x	41.7x	48.8x	18.6x	16.9x	14.2x
EV / FCF	47.2x	-	-	-116x	-	-176x	224x	126x
FCF Yield	2.12%	-	-	-0.86%	-	-0.57%	0.45%	0.8%
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%	1.07%	0.93%	1.14%
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	36.26	36.26	36.26
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	26.66x	2.55x	20.71x	1.07%	19.64B
VALTERRA PLATINUM LIMITED	8.63x	1.94x	5.06x	8.44%	17.68B
IMPALA PLATINUM HOLDINGS LIMITED	7.24x	1x	3.54x	11.48%	9.41B
LYNAS RARE EARTHS LIMITED	27.14x	8.03x	15.88x	0.32%	9B
HECLA MINING COMPANY	16.38x	5.38x	10.2x	0.15%	8.8B
MP MATERIALS CORP.	-104.22x	14.25x	52.63x	-.--%	6.91B
FIRST MAJESTIC SILVER CORP.	17.36x	-	-	0.44%	6.75B
SIBANYE STILLWATER LIMITED	4.45x	0.74x	2.17x	9.4%	6.29B
NORTHAM PLATINUM HOLDINGS LIMITED	7.93x	1.58x	5.06x	5.22%	5.63B
Average	1.29x	4.43x	14.41x	4.06%	10B
Weighted average by Cap.	6.68x	3.90x	14.01x	4.15%