|
End-of-day quote
Shenzhen S.E.
04/09/2026
|
5-day change | 1st Jan Change | ||
| 87.57 CNY | +0.37% |
|
+1.55% | +12.05% |
| 09-06 | Midea Unveils VitaBreeze Air Conditioning System At IFA 2026 | CI |
| 09-04 | Midea Unveils New AI-Powered Home Ecosystem And Appliances 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 | 506,827 | 355,169 | 377,351 | 564,900 | 584,982 | 708,445 | - | - |
| Change | - | -29.92% | 6.25% | 49.7% | 3.55% | 21.11% | - | - |
| Enterprise Value (EV) 1 | 489,014 | 366,158 | 368,311 | 508,919 | 559,493 | 669,083 | 650,430 | 635,221 |
| Change | - | -25.12% | 0.59% | 38.18% | 9.94% | 19.59% | -2.79% | -2.34% |
| P/E | 17.8x | 12x | 11.1x | 13.9x | 13.6x | 14.3x | 13.1x | 12.1x |
| PBR | 4.13x | 2.54x | 2.36x | 2.66x | 2.66x | 2.8x | 2.62x | 2.45x |
| PEG | - | 2.61x | 0.8x | 1.4x | 2.17x | 2.34x | 1.43x | 1.45x |
| Capitalization / Revenue | 1.49x | 1.03x | 1.01x | 1.39x | 1.28x | 1.47x | 1.38x | 1.29x |
| EV / Revenue | 1.43x | 1.06x | 0.99x | 1.25x | 1.23x | 1.39x | 1.26x | 1.16x |
| EV / EBITDA | 14.2x | 9.83x | 8.46x | 11.1x | 8.98x | 11.2x | 10.5x | 9.5x |
| EV / EBIT | 14.7x | 10.5x | 9.14x | 11x | 10.6x | 13.2x | 11.9x | 10.7x |
| EV / FCF | 17.1x | 13.3x | 7.09x | 9.49x | 13.1x | 15x | 12.2x | 11.3x |
| FCF Yield | 5.85% | 7.52% | 14.1% | 10.5% | 7.63% | 6.68% | 8.21% | 8.84% |
| Dividend per Share 2 | 1.7 | 2.5 | 3 | 3.5 | 3.8 | 4.484 | 4.905 | 5.337 |
| Rate of return | 2.3% | 4.83% | 5.49% | 4.65% | 4.86% | 5.12% | 5.6% | 6.09% |
| EPS 2 | 4.14 | 4.33 | 4.92 | 5.42 | 5.76 | 6.113 | 6.671 | 7.229 |
| Distribution rate | 41.1% | 57.7% | 61% | 64.6% | 66% | 73.4% | 73.5% | 73.8% |
| Net sales 1 | 341,233 | 343,918 | 372,037 | 407,150 | 456,452 | 482,490 | 514,454 | 548,981 |
| EBITDA 1 | 34,369 | 37,264 | 43,523 | 45,711 | 62,318 | 59,627 | 61,906 | 66,870 |
| EBIT 1 | 33,281 | 34,763 | 40,317 | 46,394 | 52,979 | 50,662 | 54,550 | 59,094 |
| Net income 1 | 28,574 | 29,554 | 33,720 | 38,537 | 43,945 | 46,276 | 50,397 | 54,530 |
| Net Debt 1 | -17,812 | 10,990 | -9,040 | -55,980 | -25,489 | -39,362 | -58,015 | -73,224 |
| Reference price 2 | 73.81 | 51.80 | 54.63 | 75.22 | 78.15 | 87.57 | 87.57 | 87.57 |
| Nbr of stocks (in thousands) | 6,866,642 | 6,856,535 | 6,907,402 | 7,541,765 | 7,500,460 | 8,099,446 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.33x | 1.39x | 11.22x | 5.12% | 106B | |
| 10.56x | 0.54x | 5.41x | 5.43% | 28.53B | |
| 28.53x | 3.15x | 17.3x | 1.12% | 24.42B | |
| 48.84x | 3.78x | 33.2x | 0.67% | 11.8B | |
| 16.37x | 1.26x | 7.45x | 2.55% | 6.97B | |
| 15.3x | 1.29x | 11.38x | 5.76% | 4.75B | |
| 16.86x | 0.66x | 5.74x | 4.78% | 3.77B | |
| 29.9x | 2.31x | 14.32x | 1.33% | 3.31B | |
| 13.82x | 0.66x | 5.01x | 2.96% | 3.17B | |
| 11.06x | 0.96x | 6.62x | 4.74% | 2.6B | |
| Average | 20.56x | 1.60x | 11.77x | 3.45% | 19.49B | |
| Weighted average by Cap. | 18.00x | 1.61x | 12.12x | 4.21% |
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
