|
Market Closed -
Hong Kong S.E.
07:08:21 29/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 22.14 HKD | -3.99% |
|
+3.65% | -30.20% |
| 27/08 | Jefferies Adjusts Minth Group's Price Target to HK$47.70 From HK47.20, Keeps at Buy | MT |
| 26/08 | Minth Group's Profit Rises 12% in H1, Revenue Up 9% | MT |
Company Valuation: Minth Group Limited
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 | 22,958 | - | - |
| Change | - | -33.12% | -23.43% | -1.68% | 103.93% | -31.21% | - | - |
| Enterprise Value (EV) 1 | 34,152 | 25,714 | 22,167 | 22,343 | 38,573 | 27,112 | 25,963 | 25,088 |
| Change | - | -24.71% | -13.79% | 0.79% | 72.64% | -29.71% | -4.24% | -3.37% |
| P/E | 21.7x | 14.3x | 8.66x | 7.04x | 12.3x | 7.42x | 6.38x | 5.59x |
| PBR | 2.02x | 1.27x | 0.91x | 0.8x | 1.39x | 0.88x | 0.8x | 0.72x |
| PEG | - | 15.4x | 0.3x | 0.3x | 0.8x | 0.5x | 0.4x | 0.4x |
| Capitalization / Revenue | 2.33x | 1.26x | 0.81x | 0.71x | 1.3x | 0.79x | 0.68x | 0.59x |
| EV / Revenue | 2.45x | 1.49x | 1.08x | 0.97x | 1.5x | 0.93x | 0.77x | 0.65x |
| EV / EBITDA | 11.3x | 9.88x | 6.51x | 5.42x | 7.97x | 4.87x | 4.17x | 3.64x |
| EV / EBIT | 16.3x | 17.7x | 11.2x | 8.72x | 12.4x | 7.22x | 5.93x | 5.04x |
| EV / FCF | -18.6x | -16.5x | 170x | 16.4x | 14.3x | 11x | 9.7x | 7.19x |
| FCF Yield | -5.38% | -6.06% | 0.59% | 6.1% | 7.01% | 9.12% | 10.3% | 13.9% |
| 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% | 4.49% | 5.44% | 5.92% |
| EPS 2 | 1.292 | 1.304 | 1.654 | 2.019 | 2.324 | 2.642 | 3.073 | 3.508 |
| Distribution rate | 39.7% | 38.9% | - | 20.1% | 28.7% | 33.3% | 34.7% | 33.1% |
| 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 | 3,756 | 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 | 19.60 | 19.60 | 19.60 |
| Nbr of stocks (in thousands) | 1,161,400 | 1,161,836 | 1,161,994 | 1,151,750 | 1,170,747 | 1,171,493 | - | - |
| Announcement Date | 22/3/22 | 21/3/23 | 26/3/24 | 24/3/25 | 23/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.42x | 0.93x | 4.87x | 4.49% | 3.44B | |
| 18.68x | 2.04x | 11.17x | 1.57% | 73.15B | |
| 15.99x | 1.11x | 8.51x | 2.33% | 36.7B | |
| 11.64x | 0.55x | 4.81x | 4.07% | 28.66B | |
| 12.64x | 0.53x | 3.79x | 4.64% | 27.76B | |
| 7.69x | 0.45x | 5.77x | 1.97% | 23.16B | |
| 15.72x | 2.67x | 9.47x | 3.85% | 19.99B | |
| 29.72x | 1.18x | 12.49x | 0.62% | 17.79B | |
| 10.26x | 0.48x | 4.72x | 3.11% | 16.92B | |
| 20.33x | 0.85x | 10.38x | 3.5% | 16.74B | |
| Average | 15.01x | 1.08x | 7.60x | 3.02% | 26.43B | |
| Weighted average by Cap. | 15.88x | 1.25x | 8.28x | 2.67% |
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
- 425 Stock
- Valuation Minth Group Limited
Select your edition
All financial news and data tailored to specific country editions
