Valuation Midea Real Estate Holding Limited
Stocks
3990
KYG609201085
Real Estate Development & Operations
|
Market Closed -
Hong Kong S.E.
04:08:25 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 2.190 HKD | +6.31% |
|
-5.40% | -46.59% |
| 10-20 | Midea Real Estate Holding Limited Announces Board and Committee Changes | CI |
| 10-20 | Midea Real Estate Holding Limited Announces Board and Committee Changes | CI |
Company Valuation: Midea Real Estate Holding Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,188 | 14,435 | 6,997 | 4,047 | 5,289 | 2,672 | - | - |
| Change | - | 18.44% | -51.53% | -42.17% | 30.69% | -49.47% | - | - |
| Enterprise Value (EV) 1 | 42,449 | 41,184 | 27,507 | 3,648 | 4,279 | 1,644 | 1,517 | 1,369 |
| Change | - | -2.98% | -33.21% | -86.74% | 17.3% | -61.57% | -7.72% | -9.75% |
| P/E | 3.25x | 7.95x | 7.39x | -1.96x | 9.45x | 5.29x | 5.56x | 5.33x |
| PBR | 0.52x | 0.58x | 0.28x | 0.83x | 1.08x | 0.53x | 0.52x | 0.5x |
| PEG | - | -0.1x | -0.1x | 0x | -0x | -0.54x | -1.15x | 1.28x |
| Capitalization / Revenue | 0.17x | 0.2x | 0.1x | 1.09x | 1.27x | 0.73x | 0.76x | 0.75x |
| EV / Revenue | 0.58x | 0.56x | 0.37x | 0.98x | 1.03x | 0.45x | 0.43x | 0.38x |
| EV / EBITDA | 5.09x | 5.65x | 5.63x | - | 4.37x | 2.21x | 2.14x | 1.74x |
| EV / EBIT | 5.2x | 5.77x | 5.78x | 4.25x | 4.79x | 2.04x | 1.91x | 1.66x |
| EV / FCF | 13.9x | 13.8x | 8.01x | -1.57x | 4.52x | 2.97x | 3.24x | 2.82x |
| FCF Yield | 7.18% | 7.22% | 12.5% | -63.7% | 22.1% | 33.6% | 30.9% | 35.5% |
| Dividend per Share 2 | 1.301 | 0.6999 | 0.3326 | 0.2521 | 0.2991 | 0.2777 | 0.2724 | 0.2816 |
| Rate of return | 13.2% | 6.57% | 6.82% | 8.94% | 8.12% | 14.9% | 14.6% | 15.1% |
| EPS 2 | 3.04 | 1.34 | 0.66 | -1.44 | 0.39 | 0.352 | 0.335 | 0.349 |
| Distribution rate | 42.8% | 52.2% | 50.4% | -17.5% | 76.7% | 78.9% | 81.3% | 80.7% |
| Net sales 1 | 73,703 | 73,631 | 73,564 | 3,726 | 4,149 | 3,684 | 3,538 | 3,582 |
| EBITDA 1 | 8,338 | 7,293 | 4,889 | - | 980.2 | 743 | 710 | 788 |
| EBIT 1 | 8,158 | 7,140 | 4,757 | 857.4 | 894.2 | 804.6 | 796.5 | 823.4 |
| Net income 1 | 3,744 | 1,726 | 913.6 | -2,027 | 559.3 | 506 | 481 | 500 |
| Net Debt 1 | 30,261 | 26,749 | 20,510 | -398.6 | -1,009 | -1,028 | -1,155 | -1,303 |
| Reference price 2 | 9.874 | 10.650 | 4.874 | 2.819 | 3.684 | 1.862 | 1.862 | 1.862 |
| Nbr of stocks (in thousands) | 1,234,362 | 1,355,412 | 1,435,411 | 1,435,411 | 1,435,411 | 1,435,411 | - | - |
| Announcement Date | 3/25/22 | 3/24/23 | 3/27/24 | 3/28/25 | 3/31/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.98x | 0.4x | 2x | 15.86% | 377M | |
| 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 16.16x | 2.86x | 9.59x | 4.69% | 28.01B | |
| Weighted average by Cap. | 24.89x | 3.15x | 10.54x | 3.49% |
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
- 3990 Stock
- Valuation Midea Real Estate Holding Limited
Select your edition
All financial news and data tailored to specific country editions
