Valuation Midea Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 15/07/2026			5-day change	1st Jan Change
82.67 ^CNY	+1.84%		+4.49%	+5.78%

07-14	CPI Brings Relief, but Oil Is Back in Charge
07-14	Trump's new plan for the Strait of Hormuz

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	622,251	-	-
Change	-	-29.92%	6.25%	49.7%	3.55%	6.37%	-	-
Enterprise Value (EV) ¹	489,014	366,158	368,311	508,919	559,493	580,987	565,660	550,763
Change	-	-25.12%	0.59%	38.18%	9.94%	3.84%	-2.64%	-2.63%
P/E	17.8x	12x	11.1x	13.9x	13.6x	13.5x	12.4x	11.4x
PBR	4.13x	2.54x	2.36x	2.66x	2.66x	2.65x	2.46x	2.31x
PEG	-	2.61x	0.8x	1.4x	2.17x	2.15x	1.36x	1.32x
Capitalization / Revenue	1.49x	1.03x	1.01x	1.39x	1.28x	1.29x	1.2x	1.12x
EV / Revenue	1.43x	1.06x	0.99x	1.25x	1.23x	1.2x	1.1x	1x
EV / EBITDA	14.2x	9.83x	8.46x	11.1x	8.98x	10.1x	9.1x	8.2x
EV / EBIT	14.7x	10.5x	9.14x	11x	10.6x	11.5x	10.4x	9.25x
EV / FCF	17.1x	13.3x	7.09x	9.49x	13.1x	12x	9.88x	9.17x
FCF Yield	5.85%	7.52%	14.1%	10.5%	7.63%	8.34%	10.1%	10.9%
Dividend per Share ²	1.7	2.5	3	3.5	3.8	4.426	4.876	5.288
Rate of return	2.3%	4.83%	5.49%	4.65%	4.86%	5.35%	5.9%	6.4%
EPS ²	4.14	4.33	4.92	5.42	5.76	6.122	6.681	7.257
Distribution rate	41.1%	57.7%	61%	64.6%	66%	72.3%	73%	72.9%
Net sales ¹	341,233	343,918	372,037	407,150	456,452	483,351	516,551	553,331
EBITDA ¹	34,369	37,264	43,523	45,711	62,318	57,327	62,130	67,162
EBIT ¹	33,281	34,763	40,317	46,394	52,979	50,385	54,652	59,521
Net income ¹	28,574	29,554	33,720	38,537	43,945	46,771	50,542	54,786
Net Debt ¹	-17,812	10,990	-9,040	-55,980	-25,489	-41,264	-56,591	-71,488
Reference price ²	73.81	51.80	54.63	75.22	78.15	82.67	82.67	82.67
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.	13.27x	1.18x	10.25x	5.45%	90.16B
HAIER SMART HOME CO., LTD.	9.51x	0.49x	4.97x	5.86%	26.43B
SHARKNINJA, INC.	26.28x	2.85x	15.89x	1.19%	21.21B
LG ELECTRONICS INDIA LIMITED	56.96x	4.03x	39.83x	-	10.79B
DE'LONGHI S.P.A.	15.75x	1.16x	7.14x	2.78%	6.38B
ZHEJIANG SUPOR CO., LTD.	15.34x	1.37x	11.59x	6.15%	5.04B
BREVILLE GROUP LIMITED	33.27x	2.5x	16.34x	1.22%	3.17B
RINNAI CORPORATION	13.96x	0.68x	5.1x	2.93%	3.08B
SEB S.A.	13.25x	0.58x	5.09x	5.73%	3.03B
NEWELL BRANDS INC.	9.97x	0.92x	6.98x	5.96%	2.13B
Average	20.76x	1.58x	12.32x	4.14%	17.14B
Weighted average by Cap.	17.54x	1.47x	11.81x	4.75%