|
End-of-day quote
Shenzhen S.E.
21/09/2026
|
5-day change | 1st Jan Change | ||
| 80.90 CNY | -4.15% |
|
-6.21% | +3.52% |
| 09/09 | Midea Unveils Green And Sustainable HVAC And Energy Management Solutions At IFA 2026 | CI |
| 06/09 | Midea Unveils VitaBreeze Air Conditioning System At IFA 2026 | CI |
Company Valuation: Midea Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,06,827 | 3,55,169 | 3,77,351 | 5,64,900 | 5,84,982 | 6,55,852 | - | - |
| Change | - | -29.92% | 6.25% | 49.7% | 3.55% | 12.11% | - | - |
| Enterprise Value (EV) 1 | 4,89,014 | 3,66,158 | 3,68,311 | 5,08,919 | 5,59,493 | 6,19,856 | 5,97,925 | 5,82,237 |
| Change | - | -25.12% | 0.59% | 38.18% | 9.94% | 10.79% | -3.54% | -2.62% |
| P/E | 17.8x | 12x | 11.1x | 13.9x | 13.6x | 13.2x | 12.1x | 11.2x |
| PBR | 4.13x | 2.54x | 2.36x | 2.66x | 2.66x | 2.59x | 2.42x | 2.26x |
| PEG | - | 2.61x | 0.8x | 1.4x | 2.17x | 2.14x | 1.3x | 1.31x |
| Capitalization / Revenue | 1.49x | 1.03x | 1.01x | 1.39x | 1.28x | 1.36x | 1.27x | 1.19x |
| EV / Revenue | 1.43x | 1.06x | 0.99x | 1.25x | 1.23x | 1.28x | 1.16x | 1.06x |
| EV / EBITDA | 14.2x | 9.83x | 8.46x | 11.1x | 8.98x | 10.3x | 9.62x | 8.66x |
| EV / EBIT | 14.7x | 10.5x | 9.14x | 11x | 10.6x | 12.1x | 10.9x | 9.8x |
| EV / FCF | 17.1x | 13.3x | 7.09x | 9.49x | 13.1x | 12.5x | 10.1x | 9.33x |
| FCF Yield | 5.85% | 7.52% | 14.1% | 10.5% | 7.63% | 8.02% | 9.94% | 10.7% |
| Dividend per Share 2 | 1.7 | 2.5 | 3 | 3.5 | 3.8 | 4.486 | 4.92 | 5.37 |
| Rate of return | 2.3% | 4.83% | 5.49% | 4.65% | 4.86% | 5.55% | 6.08% | 6.64% |
| EPS 2 | 4.14 | 4.33 | 4.92 | 5.42 | 5.76 | 6.115 | 6.684 | 7.255 |
| Distribution rate | 41.1% | 57.7% | 61% | 64.6% | 66% | 73.4% | 73.6% | 74% |
| Net sales 1 | 3,41,233 | 3,43,918 | 3,72,037 | 4,07,150 | 4,56,452 | 4,82,518 | 5,14,606 | 5,49,375 |
| EBITDA 1 | 34,369 | 37,264 | 43,523 | 45,711 | 62,318 | 60,109 | 62,125 | 67,252 |
| EBIT 1 | 33,281 | 34,763 | 40,317 | 46,394 | 52,979 | 51,095 | 54,742 | 59,403 |
| Net income 1 | 28,574 | 29,554 | 33,720 | 38,537 | 43,945 | 46,297 | 50,505 | 54,732 |
| Net Debt 1 | -17,812 | 10,990 | -9,040 | -55,980 | -25,489 | -35,995 | -57,926 | -73,615 |
| Reference price 2 | 73.81 | 51.80 | 54.63 | 75.22 | 78.15 | 80.90 | 80.90 | 80.90 |
| Nbr of stocks (in thousands) | 68,66,642 | 68,56,535 | 69,07,402 | 75,41,765 | 75,00,460 | 80,99,446 | - | - |
| Announcement Date | 29/04/22 | 28/04/23 | 27/03/24 | 28/03/25 | 30/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.8x | 1.34x | 10.78x | 5.32% | 10TCr | |
| 10x | 0.51x | 5.04x | 5.74% | 2.7TCr | |
| 27.27x | 3.01x | 16.52x | 1.17% | 2.33TCr | |
| 50.51x | 3.92x | 34.39x | 0.67% | 1.2TCr | |
| 15.77x | 1.21x | 7.12x | 2.64% | 662.76Cr | |
| 15.35x | 1.3x | 11.41x | 5.74% | 477.17Cr | |
| 15.45x | 0.65x | 5.61x | 4.94% | 354.88Cr | |
| 28x | 2.16x | 13.4x | 1.42% | 306.11Cr | |
| 13.03x | 0.6x | 4.59x | 3.14% | 297.04Cr | |
| 9.92x | 0.92x | 6.36x | 5.28% | 233.39Cr | |
| Average | 19.91x | 1.56x | 11.52x | 3.61% | 1.88TCr | |
| Weighted average by Cap. | 17.59x | 1.57x | 11.86x | 4.37% |
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
- Stocks
- 000333 Stock
- Valuation Midea Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
