Valuation Haier Smart Home Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 11/09/2024			5-day change	1st Jan Change
25.10 ^CNY	+3.38%		-0.83%	+19.52%

11/09	Haier Smart Home Co., Ltd. commences an Equity Buyback Plan for 312,956,223 shares, representing 3.42% of its issued share capital, under the authorization approved on June 20, 2024.	CI
29/08	Jefferies Adjusts Haier Smart Home's Price Target to HK$25 From HK$40, Keeps at Hold	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,25,134	2,45,665	2,65,005	2,20,575	1,87,836	2,18,633	-	-
Change	-	96.32%	7.87%	-16.77%	-14.84%	16.4%	-	-
Enterprise Value (EV) ¹	1,17,822	2,33,261	2,43,370	1,95,965	1,64,098	1,83,747	1,73,324	1,62,299
Change	-	97.98%	4.33%	-19.48%	-16.26%	11.97%	-5.67%	-6.36%
P/E ratio	16.1x	22.4x	21.4x	15.6x	11.8x	12.4x	11.1x	10x
PBR	-	4.09x	3.52x	2.47x	1.91x	2.06x	1.85x	1.66x
PEG	-	2.89x	2.97x	1.3x	0.9x	0.9x	1x	0.9x
Capitalization / Revenue	0.62x	1.17x	1.16x	0.91x	0.72x	0.8x	0.75x	0.7x
EV / Revenue	0.59x	1.11x	1.07x	0.8x	0.63x	0.67x	0.59x	0.52x
EV / EBITDA	6.2x	12.5x	11.6x	8.43x	6.12x	6.41x	5.58x	4.81x
EV / EBIT	8.15x	17.2x	15.3x	11.4x	8.19x	8.4x	7.04x	5.92x
EV / FCF	12.9x	23.3x	15.2x	16.1x	10.7x	8.99x	8.23x	6.97x
FCF Yield	7.77%	4.29%	6.59%	6.21%	9.36%	11.1%	12.1%	14.3%
Dividend per Share ²	0.375	0.366	0.46	0.566	0.804	0.9737	1.121	1.26
Rate of return	1.92%	1.25%	1.54%	2.31%	3.83%	3.88%	4.47%	5.02%
EPS ²	1.212	1.306	1.4	1.57	1.78	2.025	2.252	2.504
Distribution rate	30.9%	28%	32.9%	36.1%	45.2%	48.1%	49.8%	50.3%
Net sales ¹	2,00,762	2,09,726	2,27,556	2,43,485	2,61,422	2,74,595	2,92,248	3,10,312
EBITDA ¹	19,003	18,687	20,938	23,249	26,835	28,648	31,060	33,742
EBIT ¹	14,449	13,598	15,876	17,203	20,036	21,887	24,625	27,433
Net income ¹	8,206	8,877	13,067	14,711	16,597	19,035	21,196	23,556
Net Debt ¹	-7,313	-12,404	-21,635	-24,610	-23,738	-34,886	-45,310	-56,334
Reference price ²	19.50	29.21	29.89	24.46	21.00	25.10	25.10	25.10
Nbr of stocks (in thousands)	65,79,567	90,27,846	93,19,212	93,08,051	92,36,587	92,47,871	-	-
Announcement Date	29/04/20	30/03/21	30/03/22	30/03/23	27/03/24	-	-	-

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. ($)
HAIER SMART HOME CO., LTD.	11.99x	0.64x	6.16x	+4.01%	2.97TCr
MIDEA GROUP CO., LTD.	11.27x	0.91x	7.89x	+5.40%	5.94TCr
SHARKNINJA, INC.	29.48x	2.67x	14.89x	-.--%	1.35TCr
ZHEJIANG SUPOR CO., LTD.	17.59x	1.62x	13.18x	+4.89%	570.5Cr
SEB S.A.	10.84x	0.8x	6.18x	+3.23%	547.77Cr
DE'LONGHI S.P.A.	13.45x	1.06x	6.84x	+3.00%	439.51Cr
HUSQVARNA AB	14.98x	1.05x	7.2x	+4.57%	367.34Cr
WHIRLPOOL OF INDIA LIMITED	71.26x	3.12x	41.73x	+0.30%	323.81Cr
BREVILLE GROUP LIMITED	36.51x	2.92x	18.09x	+1.09%	329.03Cr
NEWELL BRANDS INC.	19.54x	0.98x	7.91x	+3.98%	294.53Cr
Average	23.69x	1.58x	13.01x	+3.05%	1.31TCr
Weighted average by Cap.	16.03x	1.17x	9.41x	+4.05%