Meituan (3690)

Basic

  • Market Cap

    HK$564.79B

  • EV

    HK$498.59B

  • Shares Out

    6,244.18M

  • Revenue

    CN¥249.33B

  • Employees

    99,345

Margins

  • Gross

    32.35%

  • EBITDA

    4.55%

  • Operating

    2%

  • Pre-Tax

    3.28%

  • Net

    3.28%

  • FCF

    11.2%

Returns (5Yr Avg)

  • ROA

    -3.65%

  • ROE

    -104.17%

  • ROCE

    -8.11%

  • ROIC

    -9.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$149.63

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥40.31

  • Earnings (Dil)

    CN¥1.23

  • FCF

    CN¥4.48

  • Book Value

    CN¥22.76

Growth (CAGR)

  • Rev 3Yr

    37.32%

  • Rev 5Yr

    39.92%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    28.84%

  • Dil EPS 5Yr

    -44.19%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    24.12%

  • EBITDA Fwd 2Yr

    107.58%

  • EPS Fwd 2Yr

    239.36%

  • 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
LTM
Metric
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

64,771.2

96,742.5

114,794.5

179,128.0

219,954.9

249,329.9

Total Revenues % Chg.

90.9%

49.4%

18.7%

56.0%

22.8%

27.5%

Cost of Goods Sold, Total

50,122.3

65,208.1

80,744.4

136,653.9

158,202.0

168,676.2

Gross Profit

14,648.9

31,534.4

34,050.1

42,474.1

61,753.0

80,653.7

Selling General & Admin Expenses, Total

19,939.9

23,158.0

26,476.6

49,295.8

49,516.9

55,729.6

R&D Expenses

7,071.9

8,445.7

10,892.5

16,675.6

20,739.9

21,111.9

Other Operating Expenses

-189.4

15.8

-806.2

2,446.8

-1,685.5

-1,179.6

Other Operating Expenses, Total

26,822.4

31,619.5

36,562.9

68,418.2

68,571.2

75,661.9

Operating Income

-12,173.5

-85.2

-2,512.7

-25,944.1

-6,818.3

4,991.8

Interest Expense, Total

-24.6

-176.2

-345.5

-1,080.7

-1,583.2

-1,574.0

Interest And Investment Income

976.2

1,828.7

600.5

546.0

657.9

758.7

Net Interest Expenses

951.6

1,652.5

255.0

-534.7

-925.3

-815.3

Income (Loss) On Equity Invest.

-48.3

107.4

264.1

145.6

35.8

462.1

Currency Exchange Gains (Loss)

-1.5

-81.9

-170.3

-35.0

354.3

205.0

Other Non Operating Income (Expenses)

-20.1

-14.8

-24.5

-50.2

-45.6

-13.4

EBT, Excl. Unusual Items

-11,291.8

1,578.0

-2,188.5

-26,418.3

-7,399.1

4,830.3

Restructuring Charges

-132.0

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

1,880.8

1,144.2

6,626.4

2,851.9

643.5

3,358.5

Gain (Loss) On Sale Of Assets

—

40.2

—

—

—

—

Asset Writedown

-1,346.0

—

—

—

—

—

Other Unusual Items

-104,601.9

—

—

—

—

—

EBT, Incl. Unusual Items

-115,490.8

2,762.4

4,437.9

-23,566.5

-6,755.5

8,188.9

Income Tax Expense

1.9

526.2

-269.7

-30.3

-70.2

8.5

Earnings From Continuing Operations

-115,492.7

2,236.2

4,707.6

-23,536.2

-6,685.3

8,180.4

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

15.5

2.6

0.7

-2.2

-0.8

-1.4

Net Income

-115,477.2

2,238.8

4,708.3

-23,538.4

-6,686.1

8,179.0

Net Income to Common Incl Extra Items

-115,477.2

2,238.8

4,708.3

-23,538.4

-6,686.1

8,179.0

Net Income to Common Excl. Extra Items

-115,477.2

2,238.8

4,708.3

-23,538.4

-6,686.1

8,179.0

Total Shares Outstanding

5,727.4

5,808.4

5,885.4

6,135.9

6,193.0

6,242.1

Weighted Avg. Shares Outstanding

2,723.8

5,767.9

5,845.4

6,037.7

6,156.6

6,184.7

Weighted Avg. Shares Outstanding Dil

2,723.8

5,922.9

6,003.6

6,037.7

6,156.6

6,227.3

EPS

-42.4

0.4

0.8

-3.9

-1.1

1.3

EPS Diluted

-42.4

0.4

0.8

-3.9

-1.1

1.2

EBITDA

-7,258.0

3,261.5

1,383.6

-19,438.7

126.2

11,338.8