Valuation Minth Group Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-02 EDT			5-day change	1st Jan Change
22.86 ^HKD	-1.38%		-0.35%	-27.93%

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	22,882	-	-
Change	-	-33.12%	-23.43%	-1.68%	103.93%	-31.43%	-	-
Enterprise Value (EV) ¹	34,152	25,714	22,167	22,343	38,573	27,036	25,887	25,012
Change	-	-24.71%	-13.79%	0.79%	72.64%	-29.91%	-4.25%	-3.38%
P/E	21.7x	14.3x	8.66x	7.04x	12.3x	7.39x	6.36x	5.57x
PBR	2.02x	1.27x	0.91x	0.8x	1.39x	0.88x	0.79x	0.72x
PEG	-	15.4x	0.3x	0.3x	0.8x	0.5x	0.4x	0.4x
Capitalization / Revenue	2.33x	1.26x	0.81x	0.71x	1.3x	0.79x	0.68x	0.59x
EV / Revenue	2.45x	1.49x	1.08x	0.97x	1.5x	0.93x	0.77x	0.64x
EV / EBITDA	11.3x	9.88x	6.51x	5.42x	7.97x	4.85x	4.15x	3.62x
EV / EBIT	16.3x	17.7x	11.2x	8.72x	12.4x	7.14x	5.91x	5.02x
EV / FCF	-18.6x	-16.5x	170x	16.4x	14.3x	10.9x	9.67x	7.17x
FCF Yield	-5.38%	-6.06%	0.59%	6.1%	7.01%	9.15%	10.3%	14%
Dividend per Share ²	0.5124	0.5067	-	0.4059	0.6659	0.8804	1.065	1.161
Rate of return	1.83%	2.71%	-	2.86%	2.34%	4.51%	5.45%	5.94%
EPS ²	1.292	1.304	1.654	2.019	2.324	2.642	3.073	3.508
Distribution rate	39.7%	38.9%	-	20.1%	28.7%	33.3%	34.7%	33.1%
Net sales ¹	13,919	17,306	20,524	23,147	25,737	29,110	33,683	38,855
EBITDA ¹	3,012	2,604	3,408	4,121	4,842	5,569	6,233	6,900
EBIT ¹	2,089	1,451	1,984	2,563	3,118	3,786	4,377	4,979
Net income ¹	1,497	1,501	1,903	2,319	2,692	3,049	3,575	4,135
Net Debt ¹	1,652	3,978	5,523	5,978	5,201	4,154	3,005	2,130
Reference price ²	27.98	18.71	14.32	14.21	28.50	19.53	19.53	19.53
Nbr of stocks (in thousands)	1,161,400	1,161,836	1,161,994	1,151,750	1,170,747	1,171,493	-	-
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	7.39x	0.93x	4.85x	4.51%	3.41B
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	15.53x	1.12x	7.93x	2.89%	28.3B
Weighted average by Cap.	16.72x	1.29x	8.72x	2.52%