|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.00 CNY | -1.54% |
|
-7.03% | -0.19% |
| 06-15 | Midea Group Unit Submits Updated Listing Application to Hong Kong Bourse | MT |
| 06-15 | Midea Group Launches Agentic Factory Overseas Expansion Solution | CI |
Company Valuation: Midea Group Co., Ltd.
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 | 584,353 | - | - |
| Change | - | -29.92% | 6.25% | 49.7% | 3.55% | -0.11% | - | - |
| Enterprise Value (EV) 1 | 489,014 | 366,158 | 368,311 | 508,919 | 565,315 | 542,907 | 523,167 | 512,800 |
| Change | - | -25.12% | 0.59% | 38.18% | 11.08% | -3.96% | -3.64% | -1.98% |
| P/E | 17.8x | 12x | 11.1x | 13.9x | 13.6x | 12.9x | 11.8x | 11x |
| PBR | 4.13x | 2.54x | 2.36x | 2.66x | 2.66x | 2.5x | 2.31x | 2.18x |
| PEG | - | 2.61x | 0.8x | 1.4x | 2.17x | 2.57x | 1.27x | 1.51x |
| Capitalization / Revenue | 1.49x | 1.03x | 1.01x | 1.39x | 1.28x | 1.21x | 1.13x | 1.06x |
| EV / Revenue | 1.43x | 1.06x | 0.99x | 1.25x | 1.24x | 1.12x | 1.01x | 0.93x |
| EV / EBITDA | 14.2x | 9.83x | 8.46x | 11.1x | 9.07x | 9.86x | 8.6x | 7.86x |
| EV / EBIT | 14.7x | 10.5x | 9.14x | 11x | 10.7x | 10.8x | 9.51x | 8.65x |
| EV / FCF | 17.1x | 13.3x | 7.09x | 9.49x | 13.2x | 11.3x | 9.54x | 7.93x |
| FCF Yield | 5.85% | 7.52% | 14.1% | 10.5% | 7.55% | 8.85% | 10.5% | 12.6% |
| Dividend per Share 2 | 1.7 | 2.5 | 3 | 3.5 | 3.8 | 3.962 | 4.377 | 5.296 |
| Rate of return | 2.3% | 4.83% | 5.49% | 4.65% | 4.86% | 5.08% | 5.61% | 6.79% |
| EPS 2 | 4.14 | 4.33 | 4.92 | 5.42 | 5.76 | 6.049 | 6.611 | 7.091 |
| Distribution rate | 41.1% | 57.7% | 61% | 64.6% | 66% | 65.5% | 66.2% | 74.7% |
| Net sales 1 | 341,233 | 343,918 | 372,037 | 407,150 | 456,452 | 483,008 | 516,456 | 551,599 |
| EBITDA 1 | 34,369 | 37,264 | 43,523 | 45,711 | 62,318 | 55,063 | 60,831 | 65,251 |
| EBIT 1 | 33,281 | 34,763 | 40,317 | 46,394 | 52,979 | 50,289 | 55,004 | 59,314 |
| Net income 1 | 28,574 | 29,554 | 33,720 | 38,537 | 43,945 | 46,239 | 50,967 | 54,577 |
| Net Debt 1 | -17,812 | 10,990 | -9,040 | -55,980 | -19,667 | -41,447 | -61,186 | -71,553 |
| Reference price 2 | 73.81 | 51.80 | 54.63 | 75.22 | 78.15 | 78.00 | 78.00 | 78.00 |
| Nbr of stocks (in thousands) | 6,866,642 | 6,856,535 | 6,907,402 | 7,541,765 | 7,500,460 | 7,536,568 | - | - |
| Announcement Date | 4/29/22 | 4/28/23 | 3/27/24 | 3/28/25 | 3/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.9x | 1.15x | 10.06x | 5.59% | 88.12B | |
| 9.55x | 0.49x | 5.04x | 5.91% | 26.85B | |
| 23.46x | 2.54x | 14.05x | 1.33% | 18.9B | |
| 58.88x | 4.17x | 41.22x | - | 11.36B | |
| 16.01x | 1.19x | 7.3x | 2.75% | 6.57B | |
| 14.89x | 1.33x | 11.22x | 6.34% | 4.9B | |
| 14.72x | 0.62x | 5.38x | 5.21% | 3.37B | |
| 33.75x | 2.53x | 16.55x | 1.2% | 3.25B | |
| 13.93x | 0.65x | 4.71x | 2.87% | 2.99B | |
| 18.13x | - | - | - | 2.63B | |
| Average | 21.62x | 1.63x | 12.84x | 3.9% | 16.89B | |
| Weighted average by Cap. | 17.36x | 1.42x | 11.69x | 4.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 000333 Stock
- Valuation Midea Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
