Valuation Midea Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
83.50 ^CNY	-2.13%		-4.68%	+6.85%

08-06	EU Clears Electrolux, Midea JVs in Mexico, US	MT
07-29	Electrolux beats profit forecast as savings pay off, but US demand weakens	RE

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	629,897	-	-
Change	-	-29.92%	6.25%	49.7%	3.55%	7.68%	-	-
Enterprise Value (EV) ¹	489,014	366,158	368,311	508,919	559,493	589,313	573,909	559,005
Change	-	-25.12%	0.59%	38.18%	9.94%	5.33%	-2.61%	-2.6%
P/E	17.8x	12x	11.1x	13.9x	13.6x	13.7x	12.5x	11.5x
PBR	4.13x	2.54x	2.36x	2.66x	2.66x	2.68x	2.49x	2.33x
PEG	-	2.61x	0.8x	1.4x	2.17x	2.26x	1.37x	1.34x
Capitalization / Revenue	1.49x	1.03x	1.01x	1.39x	1.28x	1.3x	1.22x	1.14x
EV / Revenue	1.43x	1.06x	0.99x	1.25x	1.23x	1.22x	1.11x	1.01x
EV / EBITDA	14.2x	9.83x	8.46x	11.1x	8.98x	10.3x	9.25x	8.35x
EV / EBIT	14.7x	10.5x	9.14x	11x	10.6x	12.5x	11.2x	9.92x
EV / FCF	17.1x	13.3x	7.09x	9.49x	13.1x	12.1x	9.69x	8.63x
FCF Yield	5.85%	7.52%	14.1%	10.5%	7.63%	8.24%	10.3%	11.6%
Dividend per Share ²	1.7	2.5	3	3.5	3.8	4.407	4.855	5.278
Rate of return	2.3%	4.83%	5.49%	4.65%	4.86%	5.28%	5.81%	6.32%
EPS ²	4.14	4.33	4.92	5.42	5.76	6.109	6.667	7.239
Distribution rate	41.1%	57.7%	61%	64.6%	66%	72.1%	72.8%	72.9%
Net sales ¹	341,233	343,918	372,037	407,150	456,452	482,778	515,644	552,407
EBITDA ¹	34,369	37,264	43,523	45,711	62,318	57,065	62,053	66,916
EBIT ¹	33,281	34,763	40,317	46,394	52,979	47,145	51,406	56,344
Net income ¹	28,574	29,554	33,720	38,537	43,945	45,905	51,178	56,923
Net Debt ¹	-17,812	10,990	-9,040	-55,980	-25,489	-40,584	-55,988	-70,892
Reference price ²	73.81	51.80	54.63	75.22	78.15	83.50	83.50	83.50
Nbr of stocks (in thousands)	6,866,642	6,856,535	6,907,402	7,541,765	7,500,460	7,552,862	-	-
Announcement Date	29/04/22	28/04/23	27/03/24	28/03/25	30/03/26	-	-	-

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.($)
MIDEA GROUP CO., LTD.	13.67x	1.22x	10.3x	5.28%	93.34B
HAIER SMART HOME CO., LTD.	10.31x	0.55x	5.57x	5.39%	28.14B
SHARKNINJA, INC.	31.04x	3.44x	18.83x	0.96%	26.13B
LG ELECTRONICS INDIA LIMITED	48.66x	3.68x	32.87x	0.62%	11.32B
DE'LONGHI S.P.A.	16.64x	1.3x	7.7x	2.55%	7.1B
ZHEJIANG SUPOR CO., LTD.	15.54x	1.33x	12.36x	5.46%	4.84B
SEB S.A.	16.95x	0.66x	5.76x	4.76%	3.77B
BREVILLE GROUP LIMITED	36.63x	2.74x	17.92x	1.11%	3.52B
RINNAI CORPORATION	13.89x	0.66x	4.82x	3.02%	3.16B
ELECTROLUX AB	-12.8x	0.36x	5.59x	-.--%	2.63B
Average	19.05x	1.59x	12.17x	2.91%	18.4B
Weighted average by Cap.	18.07x	1.58x	12.02x	4.09%