Valuation Minth Group Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:28 28/09/2026 +04			5-day change	1st Jan Change
23.50 ^HKD	+2.44%		-0.93%	-25.91%

08-27	Jefferies Adjusts Minth Group's Price Target to HK$47.70 From HK47.20, Keeps at Buy	MT
08-26	Minth Group's Profit Rises 12% in H1, Revenue Up 9%	MT

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	23,560	-	-
Change	-	-33.12%	-23.43%	-1.68%	103.93%	-29.4%	-	-
Enterprise Value (EV) ¹	34,152	25,714	22,167	22,343	38,573	27,714	26,565	25,690
Change	-	-24.71%	-13.79%	0.79%	72.64%	-28.15%	-4.15%	-3.29%
P/E	21.7x	14.3x	8.66x	7.04x	12.3x	7.69x	6.6x	5.72x
PBR	2.02x	1.27x	0.91x	0.8x	1.39x	0.91x	0.82x	0.74x
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	0.81x	0.7x	0.61x
EV / Revenue	2.45x	1.49x	1.08x	0.97x	1.5x	0.95x	0.79x	0.66x
EV / EBITDA	11.3x	9.88x	6.51x	5.42x	7.97x	4.98x	4.26x	3.72x
EV / EBIT	16.3x	17.7x	11.2x	8.72x	12.4x	7.32x	6.07x	5.16x
EV / FCF	-18.6x	-16.5x	170x	16.4x	14.3x	11.2x	9.92x	7.36x
FCF Yield	-5.38%	-6.06%	0.59%	6.1%	7.01%	8.92%	10.1%	13.6%
Dividend per Share ²	0.5124	0.5067	-	0.4059	0.6659	0.8804	1.065	1.161
Rate of return	1.83%	2.71%	-	2.86%	2.34%	4.38%	5.3%	5.77%
EPS ²	1.292	1.304	1.654	2.019	2.324	2.615	3.048	3.518
Distribution rate	39.7%	38.9%	-	20.1%	28.7%	33.7%	34.9%	33%
Net sales ¹	13,919	17,306	20,524	23,147	25,737	29,110	33,683	38,855
EBITDA ¹	3,012	2,604	3,408	4,121	4,842	5,569	6,233	6,900
EBIT ¹	2,089	1,451	1,984	2,563	3,118	3,786	4,377	4,979
Net income ¹	1,497	1,501	1,903	2,319	2,692	3,049	3,575	4,135
Net Debt ¹	1,652	3,978	5,523	5,978	5,201	4,154	3,005	2,130
Reference price ²	27.98	18.71	14.32	14.21	28.50	20.11	20.11	20.11
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	7.51x	0.93x	4.88x	4.48%	3.43B
STANLEY ELECTRIC CO., LTD.	11.94x	0.46x	2.84x	3.32%	2.8B
ASAHI INDIA GLASS LIMITED	53.33x	-	-	0.21%	2.55B
OPMOBILITY SE	7.98x	0.3x	3.07x	4.48%	1.93B
SAF-HOLLAND SE	13.26x	0.78x	5.96x	3.87%	1.12B
MARCOPOLO S.A.	4.67x	0.72x	4.43x	10.5%	964M
Average	16.45x	0.64x	4.23x	4.48%	2.13B
Weighted average by Cap.	17.98x	0.65x	4.06x	3.77%