Valuation Zhejiang Meida Industrial Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
6.310 ^CNY	-1.56%		-6.10%	-37.59%

08-29	Zhejiang Meida Industrial Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
05-14	Zhejiang Meida Industrial Co., Ltd. Approves Cash Dividend for 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,631	10,292	11,209	7,158	6,532	4,077	-	-
Change	-	19.24%	8.91%	-36.14%	-8.75%	-37.59%	-	-
Enterprise Value (EV) ¹	8,631	9,782	10,564	6,061	5,247	3,017	2,897	2,778
Change	-	13.33%	8%	-42.63%	-13.43%	-42.49%	-3.99%	-4.1%
P/E ratio	18.8x	19x	16.7x	15.8x	14x	15.4x	9.46x	9.01x
PBR	5.68x	6.04x	5.75x	3.64x	3.22x	2.25x	1.99x	1.98x
PEG	-	1x	0.7x	-0.5x	4.9x	-0.4x	0.2x	1.8x
Capitalization / Revenue	5.12x	5.81x	5.17x	3.9x	3.91x	4.09x	2.62x	2.54x
EV / Revenue	5.12x	5.52x	4.87x	3.3x	3.14x	3.03x	1.86x	1.73x
EV / EBITDA	15.1x	14x	12.7x	11.9x	8.63x	10x	5.75x	5.3x
EV / EBIT	16.1x	15.4x	13.5x	11.5x	9.64x	9.71x	5.44x	4.97x
EV / FCF	-	-	19x	17.5x	8.29x	7.22x	6.58x	5.64x
FCF Yield	-	-	5.26%	5.72%	12.1%	13.9%	15.2%	17.7%
Dividend per Share ²	0.542	0.6	0.66	0.62	0.75	0.33	0.5367	0.555
Rate of return	4.06%	3.77%	3.8%	5.6%	7.42%	5.23%	8.51%	8.8%
EPS ²	0.71	0.84	1.04	0.7	0.72	0.41	0.6667	0.7
Distribution rate	76.3%	71.4%	63.5%	88.6%	104%	80.5%	80.5%	79.3%
Net sales ¹	1,684	1,771	2,168	1,834	1,673	995.7	1,557	1,604
EBITDA ¹	572	697.5	835.1	508.3	608	300.5	503.6	524.4
EBIT ¹	534.8	635.4	780.1	528.7	544.1	310.9	532.4	558.9
Net income ¹	460	543.6	668.8	452.2	464.3	266.3	430.3	451.4
Net Debt ¹	-	-510	-645	-1,098	-1,285	-1,059	-1,179	-1,298
Reference price ²	13.360	15.930	17.350	11.080	10.110	6.310	6.310	6.310
Nbr of stocks (in thousands)	646,052	646,052	646,052	646,052	646,052	646,052	-	-
Announcement Date	2/25/20	2/21/21	2/27/22	4/20/23	4/18/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ZHEJIANG MEIDA INDUSTRIAL CO., LTD.	15.39x	3.03x	10.04x	+5.23%	575M
MIDEA GROUP CO., LTD.	11.78x	1.04x	8.98x	+5.16%	66.75B
HAIER SMART HOME CO., LTD.	12.48x	0.67x	6.88x	+3.85%	31.06B
SHARKNINJA, INC.	31.6x	2.86x	15.93x	-.--%	14.45B
ZHEJIANG SUPOR CO., LTD.	18.02x	1.67x	13.53x	+4.78%	5.86B
SEB S.A.	11.05x	0.81x	6.26x	+3.17%	5.61B
DE'LONGHI S.P.A.	13.93x	1.1x	7.11x	+2.90%	4.58B
HUSQVARNA AB	16.96x	1.03x	7.19x	+4.59%	3.72B
BREVILLE GROUP LIMITED	36.56x	2.92x	18.12x	+1.08%	3.32B
NEWELL BRANDS INC.	21.61x	1.02x	8.24x	+3.60%	3.26B
Average	18.94x	1.62x	10.23x	+3.44%	13.92B
Weighted average by Cap.	15.27x	1.22x	9.41x	+4.01%