Valuation Haier Smart Home Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 08/06/2026			5-day change	1st Jan Change
20.17 ^CNY	-0.69%		-3.40%	-22.69%

06-01	China index rebalancing to trigger $48 billion in passive flows, Goldman Sachs estimates	RE
04-28	Haier Smart Home Co., Ltd. Announces Expiration of Tenure of Wong Hak Kun, as Independent Non-Executive Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	265,005	220,575	187,836	251,657	228,127	178,575	-	-
Change	-	-16.77%	-14.84%	33.98%	-9.35%	-21.72%	-	-
Enterprise Value (EV) ¹	243,370	195,965	165,337	236,052	217,143	149,972	139,480	136,796
Change	-	-19.48%	-15.63%	42.77%	-8.01%	-30.93%	-7%	-1.92%
P/E ratio	21.4x	15.6x	11.8x	14.1x	12.4x	9.29x	8.54x	7.93x
PBR	3.52x	2.47x	1.91x	2.4x	2.06x	1.47x	1.36x	1.27x
PEG	-	1.3x	0.9x	1x	3.13x	2.71x	0.97x	1.05x
Capitalization / Revenue	1.16x	0.91x	0.72x	0.88x	0.75x	0.58x	0.54x	0.52x
EV / Revenue	1.07x	0.8x	0.63x	0.83x	0.72x	0.48x	0.43x	0.4x
EV / EBITDA	11.6x	9.31x	6.45x	7.9x	7.42x	4.98x	4.2x	4x
EV / EBIT	15.3x	13.1x	8.32x	10.3x	9.15x	6.65x	5.52x	5.3x
EV / FCF	15.2x	16.1x	10.7x	14.3x	12.6x	5.01x	6.13x	5.9x
FCF Yield	6.59%	6.21%	9.39%	7%	7.95%	19.9%	16.3%	17%
Dividend per Share ²	0.46	0.566	0.804	0.965	0.8867	1.199	1.37	1.527
Rate of return	1.54%	2.31%	3.83%	3.39%	3.4%	5.94%	6.79%	7.57%
EPS ²	1.4	1.57	1.78	2.02	2.1	2.172	2.363	2.542
Distribution rate	32.9%	36.1%	45.2%	47.8%	42.2%	55.2%	58%	60.1%
Net sales ¹	227,556	243,485	261,428	285,981	302,329	309,628	328,014	341,067
EBITDA ¹	20,938	21,057	25,616	29,862	29,254	30,127	33,177	34,186
EBIT ¹	15,876	15,011	19,880	22,912	23,725	22,555	25,271	25,793
Net income ¹	13,067	14,711	16,597	18,741	19,553	19,815	22,014	23,642
Net Debt ¹	-21,635	-24,610	-22,499	-15,606	-10,984	-28,604	-39,096	-41,779
Reference price ²	29.89	24.46	21.00	28.47	26.09	20.17	20.17	20.17
Nbr of stocks (in thousands)	9,319,212	9,308,051	9,236,587	9,246,721	9,310,520	9,257,440	-	-
Announcement Date	30/03/22	30/03/23	27/03/24	27/03/25	25/03/26	-	-	-

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.($)
HAIER SMART HOME CO., LTD.	9.35x	0.49x	5.03x	5.9%	26.61B
MIDEA GROUP CO., LTD.	13.33x	1.18x	10.37x	5.33%	90.36B
SHARKNINJA, INC.	21.04x	2.27x	12.56x	1.48%	16.96B
LG ELECTRONICS INDIA LIMITED	55.93x	3.96x	39.07x	-	10.68B
DE'LONGHI S.P.A.	15x	1.1x	6.75x	2.93%	6.13B
ZHEJIANG SUPOR CO., LTD.	15.75x	1.41x	12.11x	5.95%	5.18B
SEB S.A.	14.63x	0.62x	5.36x	5.24%	3.34B
RINNAI CORPORATION	14.07x	0.66x	4.78x	2.84%	3.02B
BREVILLE GROUP LIMITED	30.63x	2.31x	15.05x	1.32%	2.95B
HIGOLD GROUP CO., LTD.	18.54x	-	-	-	2.68B
Average	20.83x	1.55x	12.34x	3.87%	16.79B
Weighted average by Cap.	16.75x	1.37x	11.39x	4.8%