|
End-of-day quote
Shenzhen S.E.
08/09/2026
|
5-day change | 1st Jan Change | ||
| 85.15 CNY | -1.30% |
|
-2.67% | +8.96% |
| 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 | 689,037 | - | - |
| Change | - | -29.92% | 6.25% | 49.7% | 3.55% | 17.79% | - | - |
| Enterprise Value (EV) 1 | 489,014 | 366,158 | 368,311 | 508,919 | 559,493 | 649,675 | 631,022 | 615,813 |
| Change | - | -25.12% | 0.59% | 38.18% | 9.94% | 16.12% | -2.87% | -2.41% |
| P/E | 17.8x | 12x | 11.1x | 13.9x | 13.6x | 13.9x | 12.8x | 11.8x |
| PBR | 4.13x | 2.54x | 2.36x | 2.66x | 2.66x | 2.72x | 2.55x | 2.38x |
| PEG | - | 2.61x | 0.8x | 1.4x | 2.17x | 2.27x | 1.4x | 1.41x |
| Capitalization / Revenue | 1.49x | 1.03x | 1.01x | 1.39x | 1.28x | 1.43x | 1.34x | 1.26x |
| EV / Revenue | 1.43x | 1.06x | 0.99x | 1.25x | 1.23x | 1.35x | 1.23x | 1.12x |
| EV / EBITDA | 14.2x | 9.83x | 8.46x | 11.1x | 8.98x | 10.9x | 10.2x | 9.21x |
| EV / EBIT | 14.7x | 10.5x | 9.14x | 11x | 10.6x | 12.8x | 11.6x | 10.4x |
| EV / FCF | 17.1x | 13.3x | 7.09x | 9.49x | 13.1x | 14.5x | 11.8x | 11x |
| FCF Yield | 5.85% | 7.52% | 14.1% | 10.5% | 7.63% | 6.88% | 8.47% | 9.12% |
| 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% | 5.27% | 5.76% | 6.27% |
| 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 | 46,296 | 51,735 | 57,179 |
| 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 | 85.15 | 85.15 | 85.15 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.93x | 1.35x | 10.94x | 5.27% | 103B | |
| 10.28x | 0.55x | 5.62x | 5.58% | 27.86B | |
| 28.82x | 3.18x | 17.48x | 1.11% | 24.67B | |
| 49.77x | 3.86x | 33.87x | 0.66% | 11.97B | |
| 16.33x | 1.26x | 7.43x | 2.55% | 6.96B | |
| 15.07x | 1.27x | 11.2x | 5.85% | 4.68B | |
| 16.83x | 0.66x | 5.73x | 4.79% | 3.77B | |
| 29.81x | 2.3x | 14.27x | 1.34% | 3.31B | |
| 13.47x | 0.64x | 4.82x | 3.04% | 3.13B | |
| 11.47x | 0.97x | 6.71x | 4.56% | 2.7B | |
| Average | 20.58x | 1.60x | 11.81x | 3.47% | 19.17B | |
| Weighted average by Cap. | 17.96x | 1.61x | 12.11x | 4.28% |
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
