|
End-of-day quote
Shenzhen S.E.
2026-09-17
|
5-day change | 1st Jan Change | ||
| 85.04 CNY | +0.05% |
|
-1.14% | +8.82% |
| 09-09 | Midea Unveils Green And Sustainable HVAC And Energy Management Solutions At IFA 2026 | CI |
| 09-06 | Midea Unveils VitaBreeze Air Conditioning System At IFA 2026 | 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 | 688,618 | - | - |
| Change | - | -29.92% | 6.25% | 49.7% | 3.55% | 17.72% | - | - |
| Enterprise Value (EV) 1 | 489,014 | 366,158 | 368,311 | 508,919 | 559,493 | 652,623 | 630,692 | 615,003 |
| Change | - | -25.12% | 0.59% | 38.18% | 9.94% | 16.65% | -3.36% | -2.49% |
| P/E | 17.8x | 12x | 11.1x | 13.9x | 13.6x | 13.9x | 12.7x | 11.7x |
| PBR | 4.13x | 2.54x | 2.36x | 2.66x | 2.66x | 2.73x | 2.54x | 2.38x |
| PEG | - | 2.61x | 0.8x | 1.4x | 2.17x | 2.26x | 1.36x | 1.37x |
| Capitalization / Revenue | 1.49x | 1.03x | 1.01x | 1.39x | 1.28x | 1.43x | 1.34x | 1.25x |
| EV / Revenue | 1.43x | 1.06x | 0.99x | 1.25x | 1.23x | 1.35x | 1.23x | 1.12x |
| EV / EBITDA | 14.2x | 9.83x | 8.46x | 11.1x | 8.98x | 10.9x | 10.2x | 9.14x |
| EV / EBIT | 14.7x | 10.5x | 9.14x | 11x | 10.6x | 12.8x | 11.5x | 10.4x |
| EV / FCF | 17.1x | 13.3x | 7.09x | 9.49x | 13.1x | 14.4x | 11.4x | 10.5x |
| FCF Yield | 5.85% | 7.52% | 14.1% | 10.5% | 7.63% | 6.96% | 8.81% | 9.51% |
| Dividend per Share 2 | 1.7 | 2.5 | 3 | 3.5 | 3.8 | 4.486 | 4.92 | 5.37 |
| Rate of return | 2.3% | 4.83% | 5.49% | 4.65% | 4.86% | 5.28% | 5.79% | 6.31% |
| EPS 2 | 4.14 | 4.33 | 4.92 | 5.42 | 5.76 | 6.115 | 6.684 | 7.255 |
| Distribution rate | 41.1% | 57.7% | 61% | 64.6% | 66% | 73.4% | 73.6% | 74% |
| Net sales 1 | 341,233 | 343,918 | 372,037 | 407,150 | 456,452 | 482,518 | 514,606 | 549,375 |
| EBITDA 1 | 34,369 | 37,264 | 43,523 | 45,711 | 62,318 | 60,109 | 62,125 | 67,252 |
| EBIT 1 | 33,281 | 34,763 | 40,317 | 46,394 | 52,979 | 51,095 | 54,742 | 59,403 |
| Net income 1 | 28,574 | 29,554 | 33,720 | 38,537 | 43,945 | 46,297 | 50,505 | 54,732 |
| Net Debt 1 | -17,812 | 10,990 | -9,040 | -55,980 | -25,489 | -35,995 | -57,926 | -73,615 |
| Reference price 2 | 73.81 | 51.80 | 54.63 | 75.22 | 78.15 | 85.04 | 85.04 | 85.04 |
| Nbr of stocks (in thousands) | 6,866,642 | 6,856,535 | 6,907,402 | 7,541,765 | 7,500,460 | 8,099,446 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.9x | 1.35x | 10.85x | 5.28% | 103B | |
| 10.04x | 0.51x | 5.06x | 5.71% | 27.07B | |
| 28.09x | 3.1x | 17.02x | 1.14% | 24.04B | |
| 48.46x | 3.76x | 32.94x | 0.69% | 11.52B | |
| 15.93x | 1.22x | 7.21x | 2.62% | 6.74B | |
| 15.18x | 1.28x | 11.28x | 5.81% | 4.72B | |
| 15.78x | 0.64x | 5.56x | 5.04% | 3.51B | |
| 28.63x | 2.21x | 13.71x | 1.39% | 3.14B | |
| 13.34x | 0.63x | 4.75x | 3.07% | 3.08B | |
| 10.3x | 0.94x | 6.45x | 5.09% | 2.42B | |
| Average | 19.96x | 1.56x | 11.48x | 3.58% | 18.88B | |
| Weighted average by Cap. | 17.59x | 1.58x | 11.83x | 4.34% |
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
