Valuation Minth Group Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:41 31/07/2026 +04			5-day change	1st Jan Change
27.66 ^HKD	+0.88%		+1.10%	-12.80%

06-30	Minth Group Limited Approves Appointment of Ms. Xu Hailan as Executive Director and Member of the Remuneration Committee, Effective June 30, 2026	CI
06-30	Minth Group Limited's Equity Buyback announced on June 10, 2026, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,501	21,736	16,644	16,364	33,371	27,911	-	-
Change	-	-33.12%	-23.43%	-1.68%	103.93%	-16.36%	-	-
Enterprise Value (EV) ¹	34,152	25,714	22,167	22,343	38,573	32,373	30,925	30,747
Change	-	-24.71%	-13.79%	0.79%	72.64%	-16.07%	-4.47%	-0.57%
P/E	21.7x	14.3x	8.66x	7.04x	12.3x	8.91x	7.53x	6.51x
PBR	2.02x	1.27x	0.91x	0.8x	1.39x	1.07x	0.97x	0.88x
PEG	-	15.4x	0.3x	0.3x	0.8x	0.6x	0.4x	0.4x
Capitalization / Revenue	2.33x	1.26x	0.81x	0.71x	1.3x	0.93x	0.8x	0.69x
EV / Revenue	2.45x	1.49x	1.08x	0.97x	1.5x	1.08x	0.88x	0.76x
EV / EBITDA	11.3x	9.88x	6.51x	5.42x	7.97x	5.86x	4.88x	4.43x
EV / EBIT	16.3x	17.7x	11.2x	8.72x	12.4x	8.48x	6.83x	5.97x
EV / FCF	-18.6x	-16.5x	170x	16.4x	14.3x	13.5x	11.5x	8.73x
FCF Yield	-5.38%	-6.06%	0.59%	6.1%	7.01%	7.43%	8.71%	11.5%
Dividend per Share ²	0.5124	0.5067	-	0.4059	0.6659	0.9329	1.155	1.257
Rate of return	1.83%	2.71%	-	2.86%	2.34%	3.92%	4.85%	5.27%
EPS ²	1.292	1.304	1.654	2.019	2.324	2.673	3.166	3.658
Distribution rate	39.7%	38.9%	-	20.1%	28.7%	34.9%	36.5%	34.4%
Net sales ¹	13,919	17,306	20,524	23,147	25,737	30,017	34,996	40,303
EBITDA ¹	3,012	2,604	3,408	4,121	4,842	5,524	6,340	6,934
EBIT ¹	2,089	1,451	1,984	2,563	3,118	3,819	4,530	5,151
Net income ¹	1,497	1,501	1,903	2,319	2,692	3,103	3,683	4,263
Net Debt ¹	1,652	3,978	5,523	5,978	5,201	4,462	3,014	2,837
Reference price ²	27.98	18.71	14.32	14.21	28.50	23.83	23.83	23.83
Nbr of stocks (in thousands)	1,161,400	1,161,836	1,161,994	1,151,750	1,170,747	1,171,413	-	-
Announcement Date	22/03/22	21/03/23	26/03/24	24/03/25	23/03/26	-	-	-

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.($)
MINTH GROUP LIMITED	8.91x	1.08x	5.86x	3.92%	4.13B
STANLEY ELECTRIC CO., LTD.	11.74x	0.66x	3.99x	3.39%	2.69B
ASAHI INDIA GLASS LIMITED	62.48x	-	-	0.34%	2.34B
OPMOBILITY SE	8.65x	0.31x	3.2x	4.05%	2.1B
MARCOPOLO S.A.	5.22x	0.84x	4.68x	8.38%	1.26B
SAF-HOLLAND SE	13.34x	0.77x	5.95x	3.85%	1.11B
Average	18.39x	0.73x	4.74x	3.99%	2.27B
Weighted average by Cap.	18.63x	0.78x	4.80x	3.63%