Haier Smart Home Co., Ltd. Website

Haier Smart Home Co., Ltd.

SHSE-600690

Basic

  • Market Cap

    CN¥238.04B

  • EV

    CN¥218.42B

  • Shares Out

    9,216.6M

  • Revenue

    CN¥265.34B

  • Employees

    112,458

Margins

  • Gross

    31.12%

  • EBITDA

    8.44%

  • Operating

    6.91%

  • Pre-Tax

    7.77%

  • Net

    6.56%

  • FCF

    5.83%

Returns (5Yr Avg)

  • ROA

    5.69%

  • ROTA

    17.82%

  • ROE

    15.42%

  • ROCE

    12.98%

  • ROIC

    7.86%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥34.23

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥54.46B

  • Net Debt

    -CN¥22.35B

  • Debt/Equity

    0.29

  • EBIT/Interest

    7.92

Growth (CAGR)

  • Rev 3Yr

    6.23%

  • Rev 5Yr

    7.02%

  • Rev 10Yr

    11.61%

  • Dil EPS 3Yr

    8.67%

  • Dil EPS 5Yr

    9.31%

  • Dil EPS 10Yr

    8.99%

  • Rev Fwd 2Yr

    7.27%

  • EBITDA Fwd 2Yr

    5.93%

  • EPS Fwd 2Yr

    13.22%

  • EPS LT Growth Est

    13.96%

Dividends

  • Yield

  • Payout

    42.78%

  • DPS

    CN¥0.8

  • DPS Growth 3Yr

    29.99%

  • DPS Growth 5Yr

    18.03%

  • DPS Growth 10Yr

    13.33%

  • DPS Growth Fwd 2Yr

    18.72%

Select a metric from the list below to chart it

Dec '14

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)

Operating Revenues

199,470.7

208,590.9

226,120.4

242,496.7

260,292.7

264,202.4

Other Revenues, Total

1,291.3

1,132.6

985.4

1,082.3

1,135.1

1,135.1

Total Revenues

200,762

209,723.4

227,105.8

243,578.9

261,427.8

265,337.5

Total Revenues % Chg.

9%

4.5%

8.3%

7.3%

7.3%

6.8%

Cost of Goods Sold, Total

141,444.8

148,486.4

157,007.2

168,408.3

180,145.4

182,756.8

Gross Profit

59,317.2

61,237

70,098.6

75,170.7

81,282.4

82,580.7

Selling General & Admin Expenses, Total

43,795.4

43,694.4

47,056

49,446.6

52,467.7

52,564.7

Provision for Bad Debts

131.7

170.1

362.2

490.7

284.1

217

R&D Expenses

6,266.9

6,852.9

8,363.9

9,507.4

10,221

10,424.4

Other Operating Expenses

-262.2

-260.2

892.8

791

876

1,027.3

Other Operating Expenses, Total

49,931.8

50,457.1

56,674.9

60,235.7

63,848.8

64,233.3

Operating Income

9,385.4

10,779.9

13,423.7

14,934.9

17,433.7

18,347.4

Interest Expense, Total

-1,747.1

-1,327.1

-712.5

-988

-2,110

-2,317.2

Interest And Investment Income

6,029.8

4,546.3

2,971.3

2,687.9

3,396.1

3,518.7

Net Interest Expenses

4,282.7

3,219.2

2,258.8

1,699.8

1,286.1

1,201.6

Currency Exchange Gains (Loss)

272.4

-385

-577.5

371.9

135.2

135.2

Other Non Operating Income (Expenses)

301.4

84.2

-63.6

-39.6

20.4

5

EBT, Excl. Unusual Items

14,241.8

13,698.3

15,041.5

16,967.1

18,875.3

19,689.2

Gain (Loss) On Sale Of Investments

21.5

18.9

118.5

-123.3

19.8

10.4

Gain (Loss) On Sale Of Assets

397

-111.3

90.2

182.3

-111.9

-94.4

Asset Writedown

-14.6

-47.3

-34.6

-3.3

-91.7

-5.6

Other Unusual Items

-15.1

3.7

721.9

768.3

1,020.8

1,020.8

EBT, Incl. Unusual Items

14,630.6

13,562.3

15,937.5

17,791.1

19,712.3

20,620.2

Income Tax Expense

2,296.2

2,233.1

2,705.3

3,057.8

2,980.2

3,063.6

Earnings From Continuing Operations

12,334.4

11,329.2

13,232.3

14,733.3

16,732.1

17,556.7

Minority Interest

-4,128.1

-2,446

-153.4

-21.3

-135.5

-159.1

Net Income

8,206.2

8,883.1

13,078.8

14,712.1

16,596.6

17,397.5

Net Income to Common Incl Extra Items

8,206.2

8,883.1

13,078.8

14,712.1

16,596.6

17,397.5

Net Income to Common Excl. Extra Items

8,206.2

8,883.1

13,078.8

14,712.1

16,596.6

17,397.5

Total Shares Outstanding

6,579.6

6,786.6

9,209.4

9,247.3

9,110.3

9,178.8

Weighted Avg. Shares Outstanding

6,381.2

6,629.2

9,275.8

9,311.4

9,271.9

9,257.2

Weighted Avg. Shares Outstanding Dil

6,890.2

6,781

9,342

9,370.7

9,323.9

9,299.3

EPS

1.3

1.3

1.4

1.6

1.8

1.9

EPS Diluted

1.2

1.3

1.4

1.6

1.8

1.9

EBITDA

13,938.5

15,685.3

18,229.1

19,678.9

21,610.1

22,381.9

Effective Tax Rate

15.7%

16.5%

17%

17.2%

15.1%

14.9%