Valuation Minth Group Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:07 2026-06-30 EDT			5-day change	1st Jan Change
26.42 ^HKD	-0.30%		-7.43%	-16.71%

06-30	Minth Group Limited Approves Appointment of Ms. Xu Hailan as an Executive Director	CI
06-24	Bocom International Starts Minth Group at Buy with HK$63.93 Price Target	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	26,817	-	-
Change	-	-33.12%	-23.43%	-1.68%	103.93%	-19.64%	-	-
Enterprise Value (EV) ¹	34,152	25,714	22,167	22,343	38,573	31,323	29,867	29,715
Change	-	-24.71%	-13.79%	0.79%	72.64%	-18.8%	-4.65%	-0.51%
P/E	21.7x	14.3x	8.66x	7.04x	12.3x	8.55x	7.23x	6.26x
PBR	2.02x	1.27x	0.91x	0.8x	1.39x	1.03x	0.93x	0.85x
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	0.89x	0.76x	0.66x
EV / Revenue	2.45x	1.49x	1.08x	0.97x	1.5x	1.04x	0.85x	0.73x
EV / EBITDA	11.3x	9.88x	6.51x	5.42x	7.97x	5.66x	4.71x	4.29x
EV / EBIT	16.3x	17.7x	11.2x	8.72x	12.4x	8.19x	6.59x	5.77x
EV / FCF	-18.6x	-16.5x	170x	16.4x	14.3x	13.2x	10.9x	8.5x
FCF Yield	-5.38%	-6.06%	0.59%	6.1%	7.01%	7.6%	9.15%	11.8%
Dividend per Share ²	0.5124	0.5067	-	0.4059	0.6659	0.9344	1.156	1.257
Rate of return	1.83%	2.71%	-	2.86%	2.34%	4.08%	5.05%	5.49%
EPS ²	1.292	1.304	1.654	2.019	2.324	2.675	3.166	3.656
Distribution rate	39.7%	38.9%	-	20.1%	28.7%	34.9%	36.5%	34.4%
Net sales ¹	13,919	17,306	20,524	23,147	25,737	30,143	35,084	40,450
EBITDA ¹	3,012	2,604	3,408	4,121	4,842	5,531	6,341	6,932
EBIT ¹	2,089	1,451	1,984	2,563	3,118	3,826	4,531	5,149
Net income ¹	1,497	1,501	1,903	2,319	2,692	3,106	3,683	4,261
Net Debt ¹	1,652	3,978	5,523	5,978	5,201	4,506	3,050	2,898
Reference price ²	27.98	18.71	14.32	14.21	28.50	22.88	22.88	22.88
Nbr of stocks (in thousands)	1,161,400	1,161,836	1,161,994	1,151,750	1,170,747	1,171,811	-	-
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	8.59x	1.04x	5.68x	4.07%	3.96B
STANLEY ELECTRIC CO., LTD.	14.35x	0.57x	3.25x	2.79%	2.66B
ASAHI INDIA GLASS LIMITED	60.08x	-	-	0.36%	2.27B
OPMOBILITY SE	8.82x	0.32x	3.21x	4.36%	2.19B
MARCOPOLO S.A.	5.8x	0.92x	5.08x	7.54%	1.38B
SAF-HOLLAND SE	12.51x	0.73x	5.59x	4.11%	1.02B
Average	18.36x	0.71x	4.56x	3.87%	2.25B
Weighted average by Cap.	18.44x	0.74x	4.54x	3.6%