Meituan Website

Meituan

SEHK-3690

Basic

  • Market Cap

    HK$717.35B

  • EV

    HK$624.52B

  • Shares Out

    6,105.13M

  • Revenue

    CN¥291.4B

  • Employees

    114,731

Margins

  • Gross

    35.37%

  • EBITDA

    5.35%

  • Operating

    3.88%

  • Pre-Tax

    5.54%

  • Net

    5.44%

  • FCF

    10.84%

Returns (5Yr Avg)

  • ROA

    -4.95%

  • ROTA

    -774.11%

  • ROE

    -60.86%

  • ROCE

    -4.34%

  • ROIC

    -5.09%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$143.58

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥138.59B

  • Net Debt

    -CN¥85.6B

  • Debt/Equity

    0.34

  • EBIT/Interest

    8.12

Growth (CAGR)

  • Rev 3Yr

    29.15%

  • Rev 5Yr

    32.07%

  • Rev 10Yr

  • Dil EPS 3Yr

    39.26%

  • Dil EPS 5Yr

    -45.14%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    17.51%

  • EBITDA Fwd 2Yr

    51.54%

  • EPS Fwd 2Yr

    43.19%

  • EPS LT Growth Est

    26%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

96,742.5

114,794.5

179,128

219,954.9

276,745

291,403.4

Total Revenues % Chg.

49.4%

18.7%

56%

22.8%

25.8%

25.4%

Cost of Goods Sold, Total

65,208.1

80,744.4

136,653.9

158,202

179,553.8

188,332.9

Gross Profit

31,534.4

34,050.1

42,474.1

61,753

97,191.2

103,070.5

Selling General & Admin Expenses, Total

23,158

26,476.6

49,295.8

49,516.9

67,989.1

71,747.7

R&D Expenses

8,445.7

10,892.5

16,675.6

20,739.9

21,201

21,153.8

Other Operating Expenses

15.8

-806.2

2,446.8

-1,900.1

-996.3

-1,133.1

Other Operating Expenses, Total

31,619.5

36,562.9

68,418.2

68,356.7

88,193.8

91,768.3

Operating Income

-85.2

-2,512.7

-25,944.1

-6,603.7

8,997.4

11,302.2

Interest Expense, Total

-176.2

-345.5

-1,080.7

-1,583.2

-1,423.9

-1,392.2

Interest And Investment Income

1,828.7

600.5

546

657.9

819

819

Net Interest Expenses

1,652.5

255

-534.7

-925.3

-604.9

-573.3

Income (Loss) On Equity Invest.

107.4

264.1

145.6

35.8

1,212.7

1,576.6

Currency Exchange Gains (Loss)

-81.9

-170.3

-35

354.3

75

75

Other Non Operating Income (Expenses)

-14.8

-24.5

-50.2

-45.6

-1.3

94

EBT, Excl. Unusual Items

1,578

-2,188.5

-26,418.3

-7,184.5

9,678.8

12,474.6

Restructuring Charges

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

1,144.2

6,626.4

2,851.9

429

4,343

3,661.9

Gain (Loss) On Sale Of Assets

40.2

Asset Writedown

Other Unusual Items

EBT, Incl. Unusual Items

2,762.4

4,437.9

-23,566.5

-6,755.5

14,021.9

16,136.4

Income Tax Expense

526.2

-269.7

-30.3

-70.2

164.5

268.6

Earnings From Continuing Operations

2,236.2

4,707.6

-23,536.2

-6,685.3

13,857.3

15,867.8

Earnings Of Discontinued Operations

Minority Interest

2.6

0.7

-2.2

-0.8

-1.5

-1.7

Net Income

2,238.8

4,708.3

-23,538.4

-6,686.1

13,855.8

15,866.1

Net Income to Common Incl Extra Items

2,238.8

4,708.3

-23,538.4

-6,686.1

13,855.8

15,866.1

Net Income to Common Excl. Extra Items

2,238.8

4,708.3

-23,538.4

-6,686.1

13,855.8

15,866.1

Total Shares Outstanding

5,808.4

5,885.4

6,135.9

6,193

6,244.4

Weighted Avg. Shares Outstanding

5,767.9

5,845.4

6,037.7

6,156.6

6,213

Weighted Avg. Shares Outstanding Dil

5,922.9

6,003.6

6,037.7

6,156.6

6,300.3

EPS

0.4

0.8

-3.9

-1.1

2.2

EPS Diluted

0.4

0.8

-3.9

-1.1

2.1

EBITDA

3,261.5

1,383.6

-19,438.7

340.7

14,050.2

15,577.4

Effective Tax Rate

19%

-6.1%

0.1%

1%

1.2%

1.7%