Stock MPNGY MEITUAN
Add to a list
To use this feature you must be a member
Log inSign up

Financials Meituan OTC Markets

Equities

MPNGY

US58533E1038

Internet Services

Market Closed - OTC Markets
Other stock markets
 15:59:57 2024-06-14 EDT 		5-day change 1st Jan Change
29.08 USD -1.76% Intraday chart for Meituan +4.91% +38.41%
06-12 Hong Kong Stocks Falls Below 18,00 Mark as Domestic Demand Conditions Worsen MT
06-12 Meituan Launches $2 Billion Share Buyback Plan MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 528,942 1,458,935 1,126,918 955,524 464,829 657,601 - -
Enterprise Value (EV) 1 471,657 1,421,899 1,069,041 881,605 354,838 528,166 480,232 423,261
P/E ratio 240 x 318 x -47.1 x -142 x 35.3 x 24.5 x 16.6 x 12.9 x
Yield - - - - - - - -
Capitalization / Revenue 5.42 x 12.7 x 6.29 x 4.34 x 1.68 x 1.99 x 1.72 x 1.51 x
EV / Revenue 4.84 x 12.4 x 5.97 x 4.01 x 1.28 x 1.6 x 1.26 x 0.97 x
EV / EBITDA 65 x 300 x -110 x 90.7 x 14.9 x 13 x 8.76 x 6.03 x
EV / FCF 183 x -518 x -82.1 x 155 x 10.5 x 17.7 x 10.2 x 7.39 x
FCF Yield 0.55% -0.19% -1.22% 0.64% 9.48% 5.64% 9.77% 13.5%
Price to Book 5.7 x 14.8 x 8.83 x 7.42 x 3.06 x 3.7 x 2.98 x 2.37 x
Nbr of stocks (in thousands) 5,808,400 5,883,965 6,135,944 6,192,973 6,244,376 6,172,590 - -
Reference price 2 91.07 248.0 183.7 154.3 74.44 106.5 106.5 106.5
Announcement Date 20-03-30 21-03-26 22-03-25 23-03-24 24-03-22 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 97,529 114,795 179,128 219,955 276,745 329,986 382,421 435,349
EBITDA 1 7,254 4,738 -9,694 9,725 23,878 40,722 54,837 70,179
EBIT 1 2,700 4,330 -23,127 -5,820 13,415 30,315 43,616 57,175
Operating Margin 2.77% 3.77% -12.91% -2.65% 4.85% 9.19% 11.41% 13.13%
Earnings before Tax (EBT) 1 2,762 4,438 -23,566 -6,756 14,022 28,396 43,273 57,337
Net income 1 2,239 4,708 -23,538 -6,686 13,856 26,535 39,540 51,055
Net margin 2.3% 4.1% -13.14% -3.04% 5.01% 8.04% 10.34% 11.73%
EPS 2 0.3800 0.7800 -3.900 -1.090 2.110 4.352 6.409 8.286
Free Cash Flow 1 2,574 -2,748 -13,022 5,680 33,642 29,810 46,938 57,300
FCF margin 2.64% -2.39% -7.27% 2.58% 12.16% 9.03% 12.27% 13.16%
FCF Conversion (EBITDA) 35.49% - - 58.41% 140.89% 73.2% 85.6% 81.65%
FCF Conversion (Net income) 114.98% - - - 242.8% 112.34% 118.71% 112.23%
Dividend per Share 2 - - - - - - - -
Announcement Date 20-03-30 21-03-26 22-03-25 23-03-24 24-03-22 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 49,523 46,269 50,938 62,619 60,129 58,617 67,965 76,467 73,696 73,276 80,161 89,061 85,638 82,380 90,117
EBITDA 1 -2,010 -1,841 3,803 4,802 2,961 6,262 7,682 6,189 3,744 8,070 12,048 11,438 9,892 13,740 -
EBIT 1 -5,006 -5,584 -492.8 988.2 -731.6 3,586 4,713 3,359 1,758 5,209 9,689 8,993 7,862 8,783 10,794
Operating Margin -10.11% -12.07% -0.97% 1.58% -1.22% 6.12% 6.93% 4.39% 2.39% 7.11% 12.09% 10.1% 9.18% 10.66% 11.98%
Earnings before Tax (EBT) 1 -5,344 -5,758 -1,121 1,209 -1,085 3,367 4,699 3,643 2,313 5,481 9,242 8,127 6,884 8,498 8,237
Net income 1 -5,339 -5,703 -1,117 1,216 -1,083 3,358 4,688 3,593 2,216 5,369 7,901 7,200 6,313 - -
Net margin -10.78% -12.32% -2.19% 1.94% -1.8% 5.73% 6.9% 4.7% 3.01% 7.33% 9.86% 8.08% 7.37% - -
EPS 2 -0.8800 -0.9220 -0.1800 0.2000 -0.1880 - - - - - 1.247 1.212 0.9902 - -
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 22-03-25 22-06-02 22-08-26 22-11-25 23-03-24 23-05-25 23-08-24 23-11-28 24-03-22 24-06-06 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 57,286 37,036 57,876 73,919 109,991 129,435 177,369 234,340
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,574 -2,748 -13,022 5,680 33,642 29,810 46,938 57,301
ROE (net income / shareholders' equity) 2.51% 4.96% -21.1% -5.26% 9.87% 19% 21.7% 22.9%
ROA (Net income/ Total Assets) 1.77% 3.15% -11.6% -2.76% 5.16% 9.91% 11.6% 13.1%
Assets 1 126,334 149,295 203,614 242,602 268,756 267,697 341,453 391,117
Book Value Per Share 2 16.00 16.70 20.80 20.80 24.30 28.80 35.70 44.90
Cash Flow per Share 2 0.9400 1.410 -0.6600 1.850 6.430 6.600 9.360 12.00
Capex 1 3,000 11,223 9,010 5,731 6,880 8,347 9,181 9,771
Capex / Sales 3.08% 9.78% 5.03% 2.61% 2.49% 2.53% 2.4% 2.24%
Announcement Date 20-03-30 21-03-26 22-03-25 23-03-24 24-03-22 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Meituan

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
46
Last Close Price
106.5 CNY
Average target price
133.9 CNY
Spread / Average Target
+25.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector E-commerce & Auction Services

1st Jan change Capi.
PDD HOLDINGS INC. Stock PDD Holdings Inc.
+1.82% 207B
ALIBABA GROUP HOLDING LIMITED Stock Alibaba Group Holding Limited
-5.37% 177B
SHOPIFY INC. Stock Shopify Inc.
-13.15% 87.23B
MERCADOLIBRE, INC. Stock MercadoLibre, Inc.
+0.67% 80.21B
COPART, INC. Stock Copart, Inc.
+8.59% 51.2B
EBAY INC. Stock eBay Inc.
+19.51% 26.4B
RAKUTEN GROUP, INC. Stock Rakuten Group, Inc.
+25.16% 11.09B
VIPSHOP HOLDINGS LIMITED Stock Vipshop Holdings Limited
-15.20% 8.17B
GLOBAL-E ONLINE LTD. Stock Global-E Online Ltd.
-19.25% 5.34B
E-commerce & Auction Services
  1. Stock Market
  2. Equities
  3. 3690 Stock
  4. MPNGY Stock
  5. Financials Meituan