Valuation Midea Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 31/07/2026			5-day change	1st Jan Change
87.60 ^CNY	-1.52%		+3.67%	+12.09%

07-29	Electrolux beats profit forecast as savings pay off, but US demand weakens	RE
07-29	Electrolux expects stronger cash flow in H2, CFO says	FW

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	660,316	-	-
Change	-	-29.92%	6.25%	49.7%	3.55%	12.88%	-	-
Enterprise Value (EV) ¹	489,014	366,158	368,311	508,919	559,493	619,732	604,328	589,425
Change	-	-25.12%	0.59%	38.18%	9.94%	10.77%	-2.49%	-2.47%
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	2.81x	2.61x	2.45x
PEG	-	2.61x	0.8x	1.4x	2.17x	2.34x	1.45x	1.41x
Capitalization / Revenue	1.49x	1.03x	1.01x	1.39x	1.28x	1.37x	1.28x	1.19x
EV / Revenue	1.43x	1.06x	0.99x	1.25x	1.23x	1.28x	1.17x	1.07x
EV / EBITDA	14.2x	9.83x	8.46x	11.1x	8.98x	10.9x	9.77x	8.82x
EV / EBIT	14.7x	10.5x	9.14x	11x	10.6x	13.1x	11.8x	10.5x
EV / FCF	17.1x	13.3x	7.09x	9.49x	13.1x	12.8x	10.2x	9.1x
FCF Yield	5.85%	7.52%	14.1%	10.5%	7.63%	7.84%	9.8%	11%
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%	5.03%	5.54%	6.03%
EPS ²	4.14	4.33	4.92	5.42	5.76	6.112	6.666	7.238
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	483,076	515,996	552,846
EBITDA ¹	34,369	37,264	43,523	45,711	62,318	56,855	61,878	66,793
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	87.60	87.60	87.60
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.	14.33x	1.28x	10.87x	5.03%	97.76B
HAIER SMART HOME CO., LTD.	10.9x	0.59x	5.94x	5.09%	29.88B
SHARKNINJA, INC.	28.26x	3.08x	17.13x	1.1%	22.89B
LG ELECTRONICS INDIA LIMITED	45.76x	3.45x	30.81x	0.66%	10.6B
DE'LONGHI S.P.A.	16.54x	1.29x	7.68x	2.44%	6.96B
ZHEJIANG SUPOR CO., LTD.	16.4x	1.42x	13.15x	5.15%	5.13B
SEB S.A.	16.59x	0.65x	5.83x	5.04%	3.68B
BREVILLE GROUP LIMITED	34.96x	2.62x	17.11x	1.16%	3.34B
RINNAI CORPORATION	13.83x	0.67x	5.01x	2.96%	3.1B
Average	21.95x	1.67x	12.62x	3.18%	20.37B
Weighted average by Cap.	17.88x	1.52x	11.86x	4.1%