Haier Smart Home Co., Ltd. (600690)

Basic

  • Market Cap

    CN¥189.87B

  • EV

    CN¥168.06B

  • Shares Out

    9,222.79M

  • Revenue

    CN¥257.37B

  • Employees

    109,586

Margins

  • Gross

    31.01%

  • EBITDA

    7.81%

  • Operating

    6.6%

  • Pre-Tax

    7.59%

  • Net

    6.29%

  • FCF

    5.23%

Returns (5Yr Avg)

  • ROA

    3.77%

  • ROE

    15.12%

  • ROCE

    12.74%

  • ROIC

    7.7%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥30.08

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥27.66

  • Earnings (Dil)

    CN¥1.74

  • FCF

    CN¥1.45

  • Book Value

    CN¥10.57

Growth (CAGR)

  • Rev 3Yr

    7.89%

  • Rev 5Yr

    7.51%

  • Rev 10Yr

    11.6%

  • Dil EPS 3Yr

    19.52%

  • Dil EPS 5Yr

    8.22%

  • Dil EPS 10Yr

    9.01%

  • Rev Fwd 2Yr

    7.91%

  • EBITDA Fwd 2Yr

    9.67%

  • EPS Fwd 2Yr

    13.83%

  • EPS LT Growth Est

    12.78%

Dividends

  • Yield

    —

  • Payout

    32.52%

  • DPS

    CN¥0.57

  • DPS Growth 3Yr

    14.71%

  • DPS Growth 5Yr

    10.6%

  • DPS Growth 10Yr

    11.83%

  • DPS Growth Fwd 2Yr

    20.1%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

183,286.2

199,470.7

208,590.9

226,120.4

242,431.3

256,282.9

Other Revenues, Total

822.3

1,291.3

1,132.6

985.4

1,082.3

1,082.3

Total Revenues

184,108.5

200,762.0

209,723.4

227,105.8

243,513.6

257,365.1

Total Revenues % Chg.

12.7%

9.0%

4.5%

8.3%

7.2%

6.2%

Cost of Goods Sold, Total

131,010.8

141,444.8

148,486.4

157,007.2

168,368.1

177,549.1

Gross Profit

53,097.7

59,317.2

61,237.0

70,098.6

75,145.5

79,816.0

Selling General & Admin Expenses, Total

37,328.3

43,795.4

43,694.4

47,056.0

49,435.1

51,537.3

Provision for Bad Debts

99.6

131.7

170.1

362.2

490.7

397.5

R&D Expenses

5,104.6

6,266.9

6,852.9

8,363.9

9,499.2

10,086.8

Other Operating Expenses

104.3

-262.2

-260.2

892.8

790.8

811.8

Other Operating Expenses, Total

42,636.9

49,931.8

50,457.1

56,674.9

60,215.8

62,833.3

Operating Income

10,460.8

9,385.4

10,779.9

13,423.7

14,929.7

16,982.8

Interest Expense, Total

-1,465.9

-1,747.1

-1,327.1

-712.5

-984.1

-1,671.8

Interest And Investment Income

2,409.3

6,029.8

4,546.3

2,971.3

2,687.8

3,117.5

Net Interest Expenses

943.4

4,282.7

3,219.2

2,258.8

1,703.7

1,445.7

Currency Exchange Gains (Loss)

17.8

272.4

-385.0

-577.5

371.9

371.9

Other Non Operating Income (Expenses)

328.6

301.4

84.2

-63.6

-9.9

-253.5

EBT, Excl. Unusual Items

11,750.6

14,241.8

13,698.3

15,041.5

16,995.4

18,546.9

Gain (Loss) On Sale Of Investments

-151.6

21.5

18.9

118.5

-123.3

193.4

Gain (Loss) On Sale Of Assets

214.4

397.0

-111.3

90.2

182.3

121.8

Asset Writedown

-31.8

-14.6

-47.3

-34.6

-3.3

-79.3

Other Unusual Items

—

-15.1

3.7

721.9

738.6

738.6

EBT, Incl. Unusual Items

11,781.5

14,630.6

13,562.3

15,937.5

17,789.7

19,521.5

Income Tax Expense

1,881.8

2,296.2

2,233.1

2,705.3

3,057.5

3,238.5

Earnings From Continuing Operations

9,899.7

12,334.4

11,329.2

13,232.3

14,732.2

16,283.0

Minority Interest

-2,416.0

-4,128.1

-2,446.0

-153.4

-21.3

-88.9

Net Income

7,483.7

8,206.2

8,883.1

13,078.8

14,710.9

16,194.1

Net Income to Common Incl Extra Items

7,483.7

8,206.2

8,883.1

13,078.8

14,710.9

16,194.1

Net Income to Common Excl. Extra Items

7,483.7

8,206.2

8,883.1

13,078.8

14,710.9

16,194.1

Total Shares Outstanding

6,368.4

6,579.6

6,786.6

9,209.4

9,245.4

9,494.8

Weighted Avg. Shares Outstanding

6,149.3

6,381.2

6,629.2

9,275.8

9,310.7

9,305.4

Weighted Avg. Shares Outstanding Dil

6,294.1

6,890.2

6,781.0

9,342.0

9,370.0

9,308.2

EPS

1.2

1.3

1.3

1.4

1.6

1.7

EPS Diluted

1.2

1.2

1.3

1.4

1.6

1.7

EBITDA

13,576.9

13,938.5

15,685.3

18,229.1

18,771.6

20,102.1