Valuation Pop Mart International Group Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:05 19/01/2026 pm IST			5-day change	1st Jan Change
180.80 ^HKD	+1.23%		-8.22%	-3.68%

13/01	HONOR to Partner With Pop Mart on Art Toy Phone Collaboration	MT
06/01	China's Pop Mart expands supply chain amid global push	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	96,033	51,053	23,977	24,433	1,11,735	2,14,535	2,14,535	-
Change	-	-46.84%	-53.04%	1.9%	357.31%	92%	0%	-
Enterprise Value (EV) ¹	90,644	46,389	19,676	19,263	1,03,080	1,98,014	1,87,038	1,74,469
Change	-	-48.82%	-57.58%	-2.1%	435.12%	92.1%	-5.54%	-6.72%
P/E ratio	183x	58.7x	50.1x	22.7x	35.8x	17.1x	13.1x	11x
PBR	13.4x	7.36x	3.44x	3.19x	10.6x	9.64x	6.36x	4.7x
PEG	-	0.9x	-1.2x	0x	0x	0x	0.4x	0.6x
Capitalization / Revenue	38.2x	11.4x	5.19x	3.88x	8.57x	5.74x	4.4x	3.62x
EV / Revenue	36.1x	10.3x	4.26x	3.06x	7.91x	5.3x	3.84x	2.94x
EV / EBITDA	94x	29.3x	16.6x	10.1x	20.5x	11x	7.81x	6.11x
EV / EBIT	126x	40.3x	33.7x	15.7x	24.8x	11.8x	8.27x	6.36x
EV / FCF	172x	94.4x	36.2x	12.1x	23.2x	15.4x	11.2x	9.68x
FCF Yield	0.58%	1.06%	2.76%	8.3%	4.3%	6.49%	8.96%	10.3%
Dividend per Share ²	0.1494	0.1524	0.087	0.2821	0.8146	3.296	4.311	5.164
Rate of return	0.22%	0.42%	0.5%	1.53%	0.97%	2.04%	2.67%	3.2%
EPS ²	0.3734	0.62	0.35	0.81	2.35	9.425	12.3	14.73
Distribution rate	40%	24.6%	24.9%	34.8%	34.7%	35%	35.1%	35.1%
Net sales ¹	2,513	4,491	4,617	6,301	13,038	37,366	48,766	59,249
EBITDA ¹	964.6	1,585	1,188	1,899	5,017	18,021	23,949	28,568
EBIT ¹	718.8	1,150	583.4	1,231	4,154	16,832	22,627	27,424
Net income ¹	523.5	854.3	475.7	1,082	3,125	12,511	16,599	20,022
Net Debt ¹	-5,388	-4,664	-4,300	-5,170	-8,656	-16,522	-27,498	-40,066
Reference price ²	68.50	36.42	17.53	18.38	84.24	161.53	161.53	161.53
Nbr of stocks (in thousands)	14,01,938	14,01,938	13,67,590	13,29,259	13,26,330	13,28,162	13,28,162	-
Announcement Date	26/03/21	28/03/22	29/03/23	20/03/24	26/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
POP MART INTERNATIONAL GROUP LIMITED	16.93x	5.23x	10.84x	2.07%	3.04TCr
BUILD-A-BEAR WORKSHOP, INC.	17.7x	-	-	-	90Cr
Average	17.31x	5.23x	10.84x	2.07%	1.57TCr
Weighted average by Cap.	16.95x	5.23x	10.84x	2.07%