investorscraft@gmail.com

Intrinsic ValueMidea Group Co., Ltd. (000333.SZ)

Previous Close$77.59
Intrinsic Value
Upside potential
Previous Close
$77.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Midea Group operates as a global leader in the consumer cyclical sector, primarily manufacturing and distributing a comprehensive portfolio of home appliances, robotic systems, and industrial automation solutions. The company's diversified revenue model spans five distinct segments: Smart Home, Industrial Technology, Building Technologies, Robotics & Automation, and Digital Innovation. This multi-pronged approach allows Midea to capture value across both consumer and industrial markets, leveraging its extensive manufacturing capabilities and technological expertise. Its core offerings include air conditioning, refrigeration, laundry, and kitchen appliances, complemented by critical components like compressors and motors. Within the competitive global appliances industry, Midea has established a dominant position through significant scale, vertical integration, and a strong brand portfolio that includes its own name and licensed brands like Toshiba. The company's strategic expansion into high-growth areas such as industrial robotics, building management solutions, and digital services demonstrates a deliberate shift beyond traditional white goods, positioning it at the intersection of consumer electronics and industrial technology. This evolution underscores its ambition to become a technology-driven industrial group, mitigating reliance on the mature home appliance market while capitalizing on global automation trends.

Revenue Profitability And Efficiency

Midea Group reported robust financial performance for the period, with revenue reaching CNY 407.0 billion and net income of CNY 38.5 billion. This translates to a net profit margin of approximately 9.5%, indicating effective cost management and pricing power. The company demonstrated strong cash generation, with operating cash flow of CNY 60.5 billion significantly exceeding capital expenditures of CNY 7.8 billion, highlighting efficient conversion of earnings into cash and substantial free cash flow generation to support operations and strategic initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as evidenced by a diluted EPS of CNY 5.42. The substantial operating cash flow, which is over 1.5 times the net income, underscores high-quality earnings. This strong cash generation, relative to the capital invested in the business, points to excellent capital efficiency. The ability to fund growth and strategic investments internally reduces reliance on external financing and enhances shareholder returns.

Balance Sheet And Financial Health

Midea maintains a strong balance sheet with a significant cash position of CNY 140.4 billion. Total debt stands at CNY 46.6 billion, resulting in a conservative net cash position. This low leverage provides considerable financial flexibility to navigate economic cycles, pursue acquisitions, and invest in innovation. The company's financial health is robust, supported by ample liquidity and a manageable debt load relative to its cash reserves and cash flow generation.

Growth Trends And Dividend Policy

While specific growth rates are not provided for this period, the company's strategic diversification into industrial technology and automation indicates a focus on capturing new growth vectors beyond its core home appliance market. Midea demonstrates a commitment to shareholder returns through a dividend per share of CNY 3.5, which represents a substantial payout from its earnings. This balanced approach suggests a policy of returning capital to shareholders while retaining sufficient funds for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 579.3 billion, the market valuation reflects the company's scale and leading industry position. A beta of 0.85 suggests the stock has historically been slightly less volatile than the broader market, which may appeal to investors seeking exposure to the consumer cyclical sector with moderate risk. The valuation incorporates expectations for continued execution on its diversification strategy and stable profitability.

Strategic Advantages And Outlook

Midea's key strategic advantages include its immense scale, vertical integration, strong brand portfolio, and successful diversification into high-value industrial segments. The outlook is supported by its technological investments in IoT, robotics, and automation, which position it to benefit from long-term trends in smart homes and industrial digitization. Its strong financial foundation provides resilience to pursue strategic opportunities and navigate potential market headwinds, underpinning a stable long-term growth trajectory.

Sources

Company Annual ReportPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount