Meituan Financial Statements (MPNGY)

Meituansmart-lab.ru   FY2025Q1 FY2025Q2 FY2025Q3 FY2025Q4 FY2026Q1   LTM ?
Report date 31.03.2025 30.06.2025 30.09.2025 31.12.2025 31.03.2026   31.12.2025
Currency CNY CNY CNY CNY CNY   CNY
Revenue, bln rub ? 86 557 91 840 94 989 89 713 90 488   363 100
Operating Income, bln rub 10 566 226.4 -19 172 -18 028 -7 416   -26 408
EBITDA, bln rub ? 11 976 209.1 -16 529 -15 163 -4 577   -19 507
Net profit, bln rub ? 10 057 364.8 -18 535 -14 935 -6 786   -23 049
OCF, bln rub ? 10 131 4 773 -22 148 -6 571 -7 014   14 905
CAPEX, bln rub ? 0.000 0.000 0.000 13 271 0.000   0.000
FCF, bln rub ? 10 131 4 773 -22 148 -19 842 -7 014   14 905
Dividend payout, bln rub 0.000 0.000 0.000 0.000 0.000   0.000
Ordinary share dividend yield, % 0.00% 0.00% 0.00% 0.00% 0.00%   0.00%
Dividend payout ratio, % 0.00% 0.00% 0.00% 0.00% 0.00%   0
OPEX, bln rub 21 848 30 188 44 222 40 711 33 229   136 968
Cost of production, bln rub 54 143 61 426 69 940 67 031 64 675   252 541
R&D, bln rub 5 772 6 260 6 901 6 932 7 001   25 865
Interest expenses, bln rub 0.000 59.5 411.8 559.6 782.2   971.5
Assets, bln rub 333 932 330 198 318 103 347 131 365 518   347 131
Net Assets, bln rub ? 184 195 184 356 167 472 151 142 149 380   151 142
Debt, bln rub 62 056 50 977 51 277 86 674 112 383   86 674
Cash, bln rub 180 383 171 018 162 814 188 585 199 491   188 585
Net debt, bln rub -118 327 -120 040 -111 537 -101 911 -87 108   -101 911
Ordinary share price, rub 40.3 32.2 26.7 26.4 21.9   18.2
Number of ordinary shares, mln 3 023 7 487 3 053 3 152 3 056   3 152
Market cap, bln rub 121 949 240 925 81 466 83 173 66 862   57 455
EV, bln rub ? 3 621 120 885 -30 071 -18 738 -20 247   -44 456
Book value, bln rub 153 834 154 034 137 196 120 921 119 312   120 921
EPS, rub ? 3.33 0.05 -6.07 -4.74 -2.22   -7.31
FCF/share, rub 3.35 0.64 -7.25 -6.30 -2.30   4.73
BV/share, rub 50.9 20.6 44.9 38.4 39.0   38.4
EBITDA margin, % ? 13.8% 0.23% -17.4% -16.9% -5.06%   -5.37%
Net margin, % ? 11.6% 0.40% -19.5% -16.6% -7.50%   -6.35%
FCF yield, % ? 41.2% 17.3% 5.39% -32.6% -66.2%   25.9%
ROE, % ? 22.0% 16.0% -1.13% -15.2% -26.7%   -15.2%
ROA, % ? 12.1% 8.94% -0.59% -6.64% -10.9%   -6.64%
P/E ? 3.01 8.16 -43.1 -3.61 -1.68   -2.49
P/FCF 2.42 5.77 18.6 -3.07 -1.51   3.85
P/S ? 0.35 0.67 0.23 0.23 0.18   0.16
P/BV ? 0.79 1.56 0.59 0.69 0.56   0.48
EV/EBITDA ? 0.08 3.66 -21.0 0.96 0.56   2.28
Debt/EBITDA -2.76 -3.63 -77.9 5.22 2.42   5.22
R&D/CAPEX, % 52.2%  
CAPEX/Revenue, % 0.00% 0.00% 0.00% 14.8% 0.00%   0
Meituan shareholders