Valuation Midea Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 17/07/2026			5-day change	1st Jan Change
82.71 ^CNY	+1.11%		+4.71%	+5.83%

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	622,774	-	-
Change	-	-29.92%	6.25%	49.7%	3.55%	6.46%	-	-
Enterprise Value (EV) ¹	489,014	366,158	368,311	508,919	559,493	581,955	566,641	548,765
Change	-	-25.12%	0.59%	38.18%	9.94%	4.01%	-2.63%	-3.15%
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	2.17x	1.37x	1.31x
Capitalization / Revenue	1.49x	1.03x	1.01x	1.39x	1.28x	1.29x	1.21x	1.13x
EV / Revenue	1.43x	1.06x	0.99x	1.25x	1.23x	1.2x	1.1x	0.99x
EV / EBITDA	14.2x	9.83x	8.46x	11.1x	8.98x	10.2x	9.17x	8.3x
EV / EBIT	14.7x	10.5x	9.14x	11x	10.6x	11.5x	10.4x	9.21x
EV / FCF	17.1x	13.3x	7.09x	9.49x	13.1x	12x	9.74x	9.03x
FCF Yield	5.85%	7.52%	14.1%	10.5%	7.63%	8.33%	10.3%	11.1%
Dividend per Share ²	1.7	2.5	3	3.5	3.8	4.422	4.869	5.284
Rate of return	2.3%	4.83%	5.49%	4.65%	4.86%	5.35%	5.89%	6.39%
EPS ²	4.14	4.33	4.92	5.42	5.76	6.118	6.674	7.254
Distribution rate	41.1%	57.7%	61%	64.6%	66%	72.3%	73%	72.8%
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	57,002	61,766	66,080
EBIT ¹	33,281	34,763	40,317	46,394	52,979	50,444	54,717	59,594
Net income ¹	28,574	29,554	33,720	38,537	43,945	46,740	50,491	54,755
Net Debt ¹	-17,812	10,990	-9,040	-55,980	-25,489	-40,819	-56,133	-74,009
Reference price ²	73.81	51.80	54.63	75.22	78.15	82.71	82.71	82.71
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.	13.52x	1.2x	10.21x	5.35%	91.88B
HAIER SMART HOME CO., LTD.	9.8x	0.5x	5.15x	5.68%	27.21B
SHARKNINJA, INC.	27.09x	2.94x	16.39x	1.15%	21.87B
LG ELECTRONICS INDIA LIMITED	59x	4.18x	41.31x	-	11.15B
DE'LONGHI S.P.A.	16.95x	1.27x	7.81x	2.49%	6.85B
ZHEJIANG SUPOR CO., LTD.	15.67x	1.4x	11.84x	6.03%	5.14B
BREVILLE GROUP LIMITED	33.03x	2.48x	16.23x	1.23%	3.14B
SEB S.A.	13.7x	0.59x	5.19x	5.54%	3.13B
RINNAI CORPORATION	14.01x	0.68x	5.11x	2.92%	3.09B
NEWELL BRANDS INC.	10.3x	0.93x	7.07x	5.72%	2.22B
Average	21.31x	1.62x	12.63x	4.01%	17.57B
Weighted average by Cap.	18.04x	1.51x	12.01x	4.63%