|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.93 CNY | +0.12% |
|
-1.78% | -0.61% |
| 05/01 | Tranche Update on Haier Smart Home Co., Ltd.'s Equity Buyback Plan announced on March 28, 2025. | CI |
| 24/12 | China's Haier Sells 49% Stake in India Business to Warburg Pincus, Bharti | DJ |
Company Valuation: Haier Smart Home Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,45,665 | 2,65,005 | 2,20,575 | 1,87,836 | 2,51,657 | 2,32,115 | 2,32,115 | - |
| Change | - | 7.87% | -16.77% | -14.84% | 33.98% | -7.77% | 0% | - |
| Enterprise Value (EV) 1 | 2,32,949 | 2,43,370 | 1,95,965 | 1,65,337 | 2,36,052 | 1,87,700 | 1,78,066 | 1,66,220 |
| Change | - | 4.47% | -19.48% | -15.63% | 42.77% | -20.48% | -5.13% | -6.65% |
| P/E ratio | 22.4x | 21.4x | 15.6x | 11.8x | 14.1x | 11.5x | 10.5x | 9.53x |
| PBR | 4.09x | 3.52x | 2.47x | 1.91x | 2.4x | 1.96x | 1.77x | 1.6x |
| PEG | - | 2.97x | 1.3x | 0.9x | 1x | 1x | 1.09x | 0.98x |
| Capitalization / Revenue | 1.17x | 1.16x | 0.91x | 0.72x | 0.88x | 0.75x | 0.72x | 0.68x |
| EV / Revenue | 1.11x | 1.07x | 0.8x | 0.63x | 0.83x | 0.61x | 0.55x | 0.49x |
| EV / EBITDA | 12.5x | 11.6x | 9.31x | 6.45x | 7.9x | 5.9x | 5.2x | 4.52x |
| EV / EBIT | 17.1x | 15.3x | 13.1x | 8.32x | 10.3x | 7.57x | 6.55x | 5.6x |
| EV / FCF | 23x | 15.2x | 16.1x | 10.7x | 14.3x | 7.12x | 7.82x | 6.72x |
| FCF Yield | 4.36% | 6.59% | 6.21% | 9.39% | 7% | 14% | 12.8% | 14.9% |
| Dividend per Share 2 | 0.366 | 0.46 | 0.566 | 0.804 | 0.965 | 1.137 | 1.263 | 1.425 |
| Rate of return | 1.25% | 1.54% | 2.31% | 3.83% | 3.39% | 4.39% | 4.87% | 5.5% |
| EPS 2 | 1.306 | 1.4 | 1.57 | 1.78 | 2.02 | 2.261 | 2.48 | 2.72 |
| Distribution rate | 28% | 32.9% | 36.1% | 45.2% | 47.8% | 50.3% | 50.9% | 52.4% |
| Net sales 1 | 2,09,726 | 2,27,556 | 2,43,485 | 2,61,428 | 2,85,981 | 3,08,674 | 3,22,361 | 3,41,397 |
| EBITDA 1 | 18,687 | 20,938 | 21,057 | 25,616 | 29,862 | 31,814 | 34,252 | 36,803 |
| EBIT 1 | 13,598 | 15,876 | 15,011 | 19,880 | 22,912 | 24,807 | 27,173 | 29,659 |
| Net income 1 | 8,877 | 13,067 | 14,711 | 16,597 | 18,741 | 21,126 | 22,837 | 24,784 |
| Net Debt 1 | -12,716 | -21,635 | -24,610 | -22,499 | -15,606 | -44,414 | -54,048 | -65,895 |
| Reference price 2 | 29.21 | 29.89 | 24.46 | 21.00 | 28.47 | 25.93 | 25.93 | 25.93 |
| Nbr of stocks (in thousands) | 90,27,846 | 93,19,212 | 93,08,051 | 92,36,587 | 92,46,721 | 93,10,165 | 93,10,165 | - |
| Announcement Date | 30/03/21 | 30/03/22 | 30/03/23 | 27/03/24 | 27/03/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.45x | 0.61x | 5.9x | 4.39% | 3.33TCr | |
| 13x | 1.02x | 9.13x | 5.26% | 8.18TCr | |
| 27.34x | 2.8x | 15.85x | -.--% | 1.78TCr | |
| 45.55x | 3.56x | 31.3x | - | 1.05TCr | |
| 16.78x | 1.32x | 8.14x | 2.99% | 653.95Cr | |
| 16.07x | 1.42x | 12.42x | 5.56% | 509.46Cr | |
| 16.65x | 0.83x | 6.01x | 2.45% | 352.1Cr | |
| 31.32x | - | - | - | 335.78Cr | |
| 11.66x | 0.6x | 5.86x | 4.14% | 318.77Cr | |
| 31.63x | 2.3x | 15.44x | 1.26% | 289.07Cr | |
| Average | 22.15x | 1.61x | 12.23x | 3.26% | 1.68TCr | |
| Weighted average by Cap. | 17.23x | 1.32x | 10.66x | 4.21% |
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
- Equities
- 600690 Stock
- Valuation Haier Smart Home Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition