investorscraft@gmail.com

Intrinsic ValueMidea Group (0300.HK)

Previous CloseHK$85.65
Intrinsic Value
Upside potential
Previous Close
HK$85.65

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 is a global leader in the consumer cyclical sector, operating as a diversified industrial technology conglomerate with a core focus on home appliances, climate control, robotics, and automation systems. Its primary revenue model is built on manufacturing and selling a vast portfolio of products, including residential and central air-conditioning, kitchen appliances, refrigerators, washing machines, and industrial automation solutions under a multi-brand strategy. The company operates through four distinct segments: Heating & Ventilation, Consumer Appliances, Robotics and Automation, and Others, which includes building solutions and financial services. This diversified approach allows Midea to capture value across the entire smart home and industrial automation ecosystem, from core components like compressors and chips to complete IoT solutions. Its market position is strengthened by significant vertical integration, controlling key technologies and supply chains, which provides a competitive cost advantage and resilience. As a foundational Chinese manufacturer with a 50-year history, Midea holds a dominant share in its domestic market while aggressively expanding its international footprint through both organic growth and strategic acquisitions, positioning it as a formidable global competitor against other appliance giants.

Revenue Profitability And Efficiency

Midea generated robust revenue of HKD 409.1 billion for the period, demonstrating its massive scale. The company translated this into a net income of HKD 38.5 billion, reflecting a healthy net profit margin. Strong operating cash flow of HKD 60.5 billion significantly exceeded capital expenditures, indicating high cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

The company's earnings power is evident from its diluted EPS of HKD 5.42. Capital expenditure of HKD 7.8 billion was modest relative to its operating cash flow, suggesting disciplined investment and a capital-light model for its scale, which supports high returns on invested capital.

Balance Sheet And Financial Health

Midea maintains a very strong liquidity position with HKD 140.4 billion in cash and equivalents. Total debt of HKD 46.6 billion is conservative, resulting in a substantial net cash position and a low leverage profile, which provides significant financial flexibility and resilience against economic cycles.

Growth Trends And Dividend Policy

The company has a established shareholder returns policy, distributing a dividend of HKD 3.81 per share. Its diversified business model across appliances and high-growth automation segments provides multiple avenues for sustained long-term growth beyond core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 651.4 billion, the market values Midea as a high-quality industrial leader. A beta of 0.85 suggests the stock is perceived as less volatile than the broader market, reflecting its stable earnings profile and defensive characteristics.

Strategic Advantages And Outlook

Midea's key strategic advantages include its vertical integration, strong brand portfolio, and leading position in the large Chinese market. The outlook is supported by its pivot towards higher-margin automation and robotics, which should drive future profitability and reduce cyclicality in its earnings.

Sources

Company DescriptionFinancial Data Provided

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