Valuation Minth Group Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:55 2026-09-11 EDT			5-day change	1st Jan Change
23.90 ^HKD	+0.42%		-3.86%	-24.65%

08-27	Jefferies Adjusts Minth Group's Price Target to HK$47.70 From HK47.20, Keeps at Buy	MT
08-25	Minth Group's Profit Rises 12% in H1, Revenue Up 9%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,501	21,736	16,644	16,364	33,371	23,948	-	-
Change	-	-33.12%	-23.43%	-1.68%	103.93%	-28.24%	-	-
Enterprise Value (EV) ¹	34,152	25,714	22,167	22,343	38,573	28,107	26,898	25,908
Change	-	-24.71%	-13.79%	0.79%	72.64%	-27.13%	-4.3%	-3.68%
P/E	21.7x	14.3x	8.66x	7.04x	12.3x	7.82x	6.7x	5.8x
PBR	2.02x	1.27x	0.91x	0.8x	1.39x	0.92x	0.83x	0.75x
PEG	-	15.4x	0.3x	0.3x	0.8x	0.6x	0.4x	0.4x
Capitalization / Revenue	2.33x	1.26x	0.81x	0.71x	1.3x	0.82x	0.71x	0.62x
EV / Revenue	2.45x	1.49x	1.08x	0.97x	1.5x	0.97x	0.8x	0.67x
EV / EBITDA	11.3x	9.88x	6.51x	5.42x	7.97x	5.05x	4.31x	3.75x
EV / EBIT	16.3x	17.7x	11.2x	8.72x	12.4x	7.43x	6.14x	5.2x
EV / FCF	-18.6x	-16.5x	170x	16.4x	14.3x	11.4x	10x	7.42x
FCF Yield	-5.38%	-6.06%	0.59%	6.1%	7.01%	8.8%	9.96%	13.5%
Dividend per Share ²	0.5124	0.5067	-	0.4059	0.6659	0.8802	1.066	1.163
Rate of return	1.83%	2.71%	-	2.86%	2.34%	4.31%	5.21%	5.69%
EPS ²	1.292	1.304	1.654	2.019	2.324	2.614	3.05	3.522
Distribution rate	39.7%	38.9%	-	20.1%	28.7%	33.7%	35%	33%
Net sales ¹	13,919	17,306	20,524	23,147	25,737	29,118	33,680	38,862
EBITDA ¹	3,012	2,604	3,408	4,121	4,842	5,568	6,236	6,904
EBIT ¹	2,089	1,451	1,984	2,563	3,118	3,785	4,380	4,985
Net income ¹	1,497	1,501	1,903	2,319	2,692	3,048	3,577	4,140
Net Debt ¹	1,652	3,978	5,523	5,978	5,201	4,159	2,950	1,960
Reference price ²	27.98	18.71	14.32	14.21	28.50	20.44	20.44	20.44
Nbr of stocks (in thousands)	1,161,400	1,161,836	1,161,994	1,151,750	1,170,747	1,171,413	-	-
Announcement Date	3/22/22	3/21/23	3/26/24	3/24/25	3/23/26	-	-	-

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.($)
MINTH GROUP LIMITED	7.82x	0.97x	5.05x	4.31%	3.57B
STANLEY ELECTRIC CO., LTD.	11.53x	0.44x	2.7x	3.44%	2.77B
ASAHI INDIA GLASS LIMITED	54.73x	-	-	0.2%	2.63B
OPMOBILITY SE	8.17x	0.3x	3.11x	4.37%	2.01B
SAF-HOLLAND SE	13.44x	0.79x	6.02x	3.82%	1.16B
MARCOPOLO S.A.	4.99x	0.76x	4.44x	9.02%	1.07B
Average	16.78x	0.65x	4.26x	4.19%	2.2B
Weighted average by Cap.	18.25x	0.66x	4.11x	3.66%