Financials Midea Group Co., Ltd.

Equities

000333

CNE100001QQ5

Appliances, Tools & Housewares

End-of-day quote Shenzhen S.E. Other stock markets 03:30:00 29/04/2024 am IST			5-day change	1st Jan Change
68.2 ^CNY	-0.25%		-2.57%	+24.84%

03:01pm	Midea Real Estate's Profit Drops 47% in 2023	MT
25/04	Long-time Electrolux CEO Jonas Samuelson to step down next year	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,03,167	6,87,063	5,06,827	3,55,169	3,77,351	4,67,210	-	-
Enterprise Value (EV) ¹	3,80,710	6,64,934	4,89,014	3,66,158	3,68,311	4,15,884	3,86,887	3,80,198
P/E ratio	16.3 x	25.2 x	17.8 x	12 x	11.1 x	12.7 x	11.6 x	10.5 x
Yield	2.75%	1.63%	2.3%	4.83%	5.49%	4.81%	4.94%	5.74%
Capitalization / Revenue	1.45 x	2.42 x	1.49 x	1.03 x	1.01 x	1.16 x	1.07 x	1 x
EV / Revenue	1.37 x	2.34 x	1.43 x	1.06 x	0.99 x	1.03 x	0.89 x	0.81 x
EV / EBITDA	10.9 x	18.2 x	14.2 x	9.83 x	8.46 x	9.07 x	7.76 x	7.09 x
EV / FCF	10.8 x	26.4 x	17.1 x	13.3 x	7.09 x	11.9 x	9.28 x	8.38 x
FCF Yield	9.26%	3.79%	5.85%	7.52%	14.1%	8.4%	10.8%	11.9%
Price to Book	3.99 x	5.89 x	4.13 x	2.54 x	2.36 x	2.68 x	2.42 x	2.21 x
Nbr of stocks (in thousands)	69,21,319	69,79,510	68,66,642	68,56,535	69,07,402	68,50,584	-	-
Reference price ²	58.25	98.44	73.81	51.80	54.63	68.20	68.20	68.20
Announcement Date	29/04/20	29/04/21	29/04/22	28/04/23	27/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	2,78,216	2,84,221	3,41,233	3,43,918	3,72,037	4,03,517	4,35,084	4,67,692
EBITDA ¹	34,851	36,514	34,369	37,264	43,523	45,866	49,864	53,646
EBIT ¹	29,683	31,493	33,281	34,763	40,317	41,587	45,518	49,469
Operating Margin	10.67%	11.08%	9.75%	10.11%	10.84%	10.31%	10.46%	10.58%
Earnings before Tax (EBT) ¹	29,929	31,664	33,718	34,956	40,277	44,614	48,875	53,482
Net income ¹	24,211	27,223	28,574	29,554	33,720	37,437	41,027	45,011
Net margin	8.7%	9.58%	8.37%	8.59%	9.06%	9.28%	9.43%	9.62%
EPS ²	3.580	3.900	4.140	4.330	4.920	5.385	5.905	6.485
Free Cash Flow ¹	35,264	25,174	28,603	27,545	51,980	34,951	41,700	45,377
FCF margin	12.68%	8.86%	8.38%	8.01%	13.97%	8.66%	9.58%	9.7%
FCF Conversion (EBITDA)	101.18%	68.94%	83.22%	73.92%	119.43%	76.2%	83.63%	84.59%
FCF Conversion (Net income)	145.65%	92.47%	100.1%	93.2%	154.15%	93.36%	101.64%	100.81%
Dividend per Share ²	1.600	1.600	1.700	2.500	3.000	3.283	3.366	3.913
Announcement Date	29/04/20	29/04/21	29/04/22	28/04/23	27/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1
Net sales ¹	1,24,446	1,39,067	1,45,154	87,532	79,891	90,381	92,280	1,82,661	87,706	73,551	1,61,257	96,263	1,00,725	1,96,988	94,122	80,927	1,75,049	1,05,624	1,09,859	1,02,718	88,324	1,13,553
EBITDA	-	-	-	8,485	4,864	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	10,884	16,375	15,118	9,522	6,206	8,316	10,408	-	9,939	6,101	16,039	9,585	14,528	19,257	11,695	6,538	18,233	10,100	12,180	11,099	-	-
Operating Margin	8.75%	11.78%	10.42%	10.88%	7.77%	9.2%	11.28%	-	11.33%	8.29%	9.95%	9.96%	14.42%	9.78%	12.43%	8.08%	10.42%	9.56%	11.09%	10.8%	-	-
Earnings before Tax (EBT)	11,040	16,396	15,267	9,718	6,375	-	10,470	-	10,051	6,072	16,123	-	12,495	22,107	11,675	6,495	18,170	-	-	-	-	-
Net income ¹	9,024	13,928	13,295	8,446	5,118	7,178	8,818	15,995	8,474	5,084	13,558	8,042	10,190	18,232	9,485	6,002	15,488	9,010	-	-	-	-
Net margin	7.25%	10.02%	9.16%	9.65%	6.41%	7.94%	9.56%	8.76%	9.66%	6.91%	8.41%	8.35%	10.12%	9.26%	10.08%	7.42%	8.85%	8.53%	-	-	-	-
EPS ²	-	-	-	1.230	0.7500	1.050	1.290	-	1.240	0.7500	-	1.180	1.480	2.660	1.390	0.8700	2.260	1.300	1.650	1.530	0.9500	-
Dividend per Share ²	-	-	-	-	1.700	-	-	-	-	2.500	-	-	-	-	-	3.000	-	-	-	-	2.249	-
Announcement Date	29/04/20	30/08/20	29/04/21	29/10/21	29/04/22	29/04/22	30/08/22	30/08/22	28/10/22	28/04/23	28/04/23	28/04/23	30/08/23	30/08/23	31/10/23	27/03/24	27/03/24	-	-	-	-	-

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	10,990	-	-	-	-
Net Cash position ¹	22,457	22,129	17,812	-	9,040	51,325	80,323	87,012
Leverage (Debt/EBITDA)	-	-	-	0.2949 x	-	-	-	-
Free Cash Flow ¹	35,264	25,174	28,603	27,545	51,980	34,951	41,700	45,377
ROE (net income / shareholders' equity)	26.4%	25%	24.1%	22.2%	22.2%	21.3%	21%	21.1%
ROA (Net income/ Total Assets)	8.56%	8.22%	7.64%	-	7.42%	7.46%	7.72%	7.99%
Assets ¹	2,82,841	3,31,180	3,74,162	-	4,54,300	5,01,827	5,31,612	5,63,106
Book Value Per Share ²	14.60	16.70	17.90	20.40	23.20	25.40	28.20	30.80
Cash Flow per Share ²	5.540	4.200	5.020	4.950	8.240	5.850	6.890	5.870
Capex ¹	3,326	4,383	6,489	7,113	5,923	6,166	7,038	6,498
Capex / Sales	1.2%	1.54%	1.9%	2.07%	1.59%	1.53%	1.62%	1.39%
Announcement Date	29/04/20	29/04/21	29/04/22	28/04/23	27/03/24	-	-	-

¹CNY in Million²CNY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Midea Group Co., Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

68.2 CNY

Average target price

78.8 CNY

Spread / Average Target

+15.55%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Appliances, Tools & Housewares

	1st Jan change	Capi.
MIDEA GROUP CO., LTD.	+24.84%	64.64B
HAIER SMART HOME CO., LTD.	+37.14%	34.08B
SHARKNINJA, INC.	+26.64%	8.88B
SEB S.A.	-0.53%	6.71B
ZHEJIANG SUPOR CO., LTD.	+10.45%	6.41B
DE'LONGHI S.P.A.	+3.93%	5.05B
HUSQVARNA AB	+9.06%	4.57B
NEWELL BRANDS INC.	-7.49%	3.23B
SPECTRUM BRANDS HOLDINGS, INC.	+2.68%	2.5B
BREVILLE GROUP LIMITED	-4.88%	2.38B

Other Appliances, Tools & Housewares