Valuation Midea Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
78.99 ^CNY	-0.43%		+2.57%	+1.07%

07-08	Midea Group Cuts Conversion Price of Bonds on Dividend Declaration	MT
07-02	Tranche Update on Midea Group Co., Ltd.'s Equity Buyback Plan announced on March 31, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	506,827	355,169	377,351	564,900	584,982	595,146	-	-
Change	-	-29.92%	6.25%	49.7%	3.55%	1.74%	-	-
Enterprise Value (EV) ¹	489,014	366,158	368,311	508,919	559,493	553,882	530,031	523,658
Change	-	-25.12%	0.59%	38.18%	9.94%	-1%	-4.31%	-1.2%
P/E	17.8x	12x	11.1x	13.9x	13.6x	12.9x	11.8x	10.9x
PBR	4.13x	2.54x	2.36x	2.66x	2.66x	2.53x	2.35x	2.21x
PEG	-	2.61x	0.8x	1.4x	2.17x	2.03x	1.31x	1.32x
Capitalization / Revenue	1.49x	1.03x	1.01x	1.39x	1.28x	1.23x	1.15x	1.08x
EV / Revenue	1.43x	1.06x	0.99x	1.25x	1.23x	1.15x	1.03x	0.95x
EV / EBITDA	14.2x	9.83x	8.46x	11.1x	8.98x	9.93x	8.7x	7.97x
EV / EBIT	14.7x	10.5x	9.14x	11x	10.6x	11x	9.72x	8.83x
EV / FCF	17.1x	13.3x	7.09x	9.49x	13.1x	11.4x	9.64x	8.72x
FCF Yield	5.85%	7.52%	14.1%	10.5%	7.63%	8.75%	10.4%	11.5%
Dividend per Share ²	1.7	2.5	3	3.5	3.8	4.424	4.872	5.288
Rate of return	2.3%	4.83%	5.49%	4.65%	4.86%	5.6%	6.17%	6.69%
EPS ²	4.14	4.33	4.92	5.42	5.76	6.127	6.678	7.229
Distribution rate	41.1%	57.7%	61%	64.6%	66%	72.2%	73%	73.2%
Net sales ¹	341,233	343,918	372,037	407,150	456,452	482,549	515,974	551,066
EBITDA ¹	34,369	37,264	43,523	45,711	62,318	55,762	60,899	65,700
EBIT ¹	33,281	34,763	40,317	46,394	52,979	50,364	54,527	59,275
Net income ¹	28,574	29,554	33,720	38,537	43,945	46,821	50,559	54,549
Net Debt ¹	-17,812	10,990	-9,040	-55,980	-25,489	-41,264	-65,115	-71,488
Reference price ²	73.81	51.80	54.63	75.22	78.15	78.99	78.99	78.99
Nbr of stocks (in thousands)	6,866,642	6,856,535	6,907,402	7,541,765	7,500,460	7,552,862	-	-
Announcement Date	4/29/22	4/28/23	3/27/24	3/28/25	3/30/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MIDEA GROUP CO., LTD.	12.94x	1.15x	9.96x	5.58%	87.92B
HAIER SMART HOME CO., LTD.	9.35x	0.48x	4.85x	6.03%	25.83B
SHARKNINJA, INC.	26.14x	2.83x	15.79x	1.2%	21.06B
LG ELECTRONICS INDIA LIMITED	58.33x	4.13x	40.82x	-	11.12B
DE'LONGHI S.P.A.	15.93x	1.17x	7.23x	2.74%	6.42B
ZHEJIANG SUPOR CO., LTD.	15.3x	1.37x	11.55x	6.17%	5.01B
BREVILLE GROUP LIMITED	34.11x	2.56x	16.75x	1.19%	3.22B
RINNAI CORPORATION	13.83x	0.67x	5.03x	2.96%	3.05B
SEB S.A.	12.8x	0.57x	4.99x	5.93%	2.92B
Average	22.08x	1.66x	13.00x	3.98%	18.51B
Weighted average by Cap.	17.69x	1.47x	11.87x	4.83%