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

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

600111.SS
China Northern Rare Earth (Group) High-Tech Co.,Ltd.CN flagShanghai Stock Exchange
47.31
CNY
-1.26
- -
171.03BMarket Cap
China Northern Rare Earth (Group) High-Tech Co.,Ltd.
600111.SS
(Shanghai Stock Exchange)

Recent

price

47.31

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1.45
3.18
2.53
2.33
1.61
1.81
1.41
2.81
3.84
4.98
6.06
8.41
10.31
9.27
9.12
11.77
10.74
Revenue per Share
0.21
0.96
0.41
0.42
0.18
0.09
0.02
0.11
0.16
0.17
0.25
1.42
1.66
0.66
0.28
0.62
0.52
Basic EPS, GAAP
0.2
0.46
-0.4
0.26
0.16
0.71
-0.01
-0.56
-0.24
0.19
0.13
0.96
1.03
0.36
-0.18
-0.05
-0.51
Free Cash Flow per Basic Share
0.03
0.05
0.14
0.25
0.19
0.12
0.06
0.06
0.15
0.15
0.09
0.18
0.57
0.24
0.14
0.1
0.11
Dividend per Share
0.52
1.37
1.54
1.89
1.94
1.95
1.91
1.99
2.09
2.2
2.42
3.66
4.73
5.2
5.38
5.86
5.6
Book Value per Share
1.03
2.36
2.54
2.67
2.64
2.59
2.55
2.77
3.24
3.34
3.8
5.09
6.75
7.28
7.61
8.22
7.82
Tangible Book Value per Share
3,633
3,623
3,654
3,632
3,633
3,619
3,633
3,632
3,633
3,632
3,614
3,615
3,615
3,615
3,615
3,615
3,616
Basic Weighted Avg Shares
5,258
11,528
9,242
8,472
5,838
6,549
5,113
10,204
13,955
18,092
21,903
30,408
37,260
33,497
32,966
42,563
38,843
Sales/Revenue/Turnover
38.35
65.53
30.89
25.12
18.27
10.81
7.32
12.37
9.07
6.78
8.28
23.6
23.99
11.37
7.14
8.91
9.06
Operating Margin (%)
171
171
180
204
218
230
239
274
347
366
406
482
476
544
734
969
- -
Depreciation Expense
751
3,478
1,510
1,511
643
326
91
401
584
616
912
5,130
5,984
2,371
1,004
2,251
1,890
Net Income, GAAP
25.57
22.91
20.19
21.38
38.3
84.34
74.09
12.96
30.9
24.1
19.07
16.22
14.5
16.25
13.54
15.53
13.57
Effective Tax Rate (%)
14.28
30.17
16.34
17.83
11.01
4.97
1.78
3.93
4.18
3.41
4.17
16.87
16.06
7.08
3.05
5.29
4.87
Profit Margin (%)
1,780
5,139
4,545
5,572
5,244
4,942
5,083
9,285
11,216
11,095
14,656
16,691
17,845
19,708
20,783
21,197
20,855
Working Capital
928
612
546
413
167
13
12
3,588
4,782
4,158
7,268
4,955
1,818
3,298
5,187
3,983
4,792
LT Debt
4,271
9,078
9,934
10,290
10,149
9,906
9,799
10,648
12,525
12,953
14,563
19,224
25,033
26,901
28,155
30,857
29,302
Total Equity
27.31
60.36
16.83
11.35
4.38
0.8
0.75
6.97
4.43
4.48
6.63
22.19
24.84
9.8
5.78
8.42
8.32
Return on Invested Capital (%)
4.44
16.98
12.07
16.3
8.65
4.97
1.18
2.36
4.7
4.59
5.74
20.34
21.05
7.83
1.95
5.22
4.03
Return on Capital (%)
48.5
101.6
28.5
24.17
9.24
4.63
1.3
5.67
7.87
7.91
10.9
46.67
39.43
13.21
5.25
11.08
9.73
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
3,438
2,729
4,133
LT Borrowings
5,157
5,559
4,762
LT Finance Leases
30
31
30
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,615
3,615
3,615
Market Capitalization
76,704
81,931
90,030

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
31,664
32,152
33,046
Cash, Cash Equivalents & STI
6,134
5,846
6,361
Accounts Receivable, Net
3,418
3,797
4,033
Inventories
15,975
15,826
15,958
Total Current Liabilities
10,880
10,704
12,191
Payables & Accruals
- -
- -
- -
ST Debt
3,438
2,729
4,133
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.5%
16.79%
9.6%
Free Cash Flow
391.31%
68.85%
-71.21%
Net Income, GAAP
85.39%
97.02%
124.17%
Sales/Revenue/Turnover
24.39%
15.76%
29.11%
Total Cash Common Dividend
24.44%
35.08%
-30.54%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
5,762
7,228
8,570
11,407
32,966
2025
9,287
9,579
12,272
- -
42,563
2026
11,859
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.01
- -
- -
- -
0.28
2025
0.12
- -
- -
- -
0.62
2026
0.25
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.02
- -
- -
- -
0.14
2025
0.02
- -
- -
- -
0.1
2026
0.02
- -
- -
- -
- -
Business
China Northern Rare Earth (Group) High-Tech Co., Ltd. is a China-based company primarily engaged in the production and sale of rare earth products. Its main products include rare earth salts, rare earth oxides, rare earth metals, and a wide range of rare earth functional materials such as rare earth magnetic materials, polishing materials, hydrogen storage materials, and catalytic materials. The company also manufactures rare earth terminal application products including nickel-hydrogen power batteries and rare earth permanent magnet energy-saving motors. It operates across multiple business segments: trading of rare earth raw materials, production of rare earth raw materials, rare earth functional materials and application products, and environmental protection services involving waste gas, wastewater, and solid waste treatment and recycling. Headquartered in Baotou, Inner Mongolia, the company has a global footprint spanning China, Asia, the Americas, and Europe. Founded in 2000, China Northern Rare Earth leverages advanced processing capabilities, with about 60% of its sales deriving from high-tech processed rare earth products, particularly magnetic materials. The company supports China’s strategic goals in rare earth resource security and has recently been involved in setting national occupational standards for rare earth smelters and technicians to strengthen the workforce in its industry. Notable recent developments include securing approval to issue up to 1.5 billion yuan in medium-term notes and 1 billion yuan in ultra-short-term commercial papers to support expansion. The company also continues to push into high-end rare earth applications, signaling its move up the value chain with new product launches in rare earth polishing materials. These efforts align with broader industry consolidation trends in China to enhance efficiency, pricing power, and global supply chain dominance. China Northern Rare Earth operates under a strategic framework focused on supply chain control, high-tech innovation, and environmental sustainability, maintaining a competitive position in the global rare earth market through its diversified product portfolio and ongoing investments in research and development. It remains a critical player in both raw materials and finished rare earth products, addressing the needs of technology, green energy, and industrial sectors worldwide. Its major shareholders include state-owned entities aligned with China’s national resource strategy. This company continues to be significant in the rare earth industry given China's dominant role in the sector and its efforts to tighten export controls and industry regulations for strategic advantage.