Pop Mart International Group is forecast to grow earnings and revenue by 11.6% and 12.2% per annum respectively. EPS is expected to grow by 11.8% per annum. Return on equity is forecast to be 35% in 3 years.
Key information
11.6%
Earnings growth rate
11.85%
EPS growth rate
Specialty Retail earnings growth
30.6%
Revenue growth rate
12.2%
Future return on equity
34.98%
Analyst coverage
Good
Last updated
08 Jul 2026
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
DB:735 - Analysts future estimates and past financials data (CNY Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
55,974
18,550
17,806
21,677
19
12/31/2027
50,099
16,611
15,874
18,136
24
12/31/2026
42,732
13,922
15,556
16,765
24
12/31/2025
37,120
12,776
9,694
10,865
N/A
9/30/2025
29,738
9,777
N/A
N/A
N/A
6/30/2025
22,356
6,779
N/A
N/A
N/A
3/31/2025
17,697
4,952
N/A
N/A
N/A
12/31/2024
13,038
3,125
4,438
4,954
N/A
9/30/2024
10,541
2,326
N/A
N/A
N/A
6/30/2024
8,045
1,527
2,439
2,804
N/A
3/31/2024
7,173
1,305
2,018
2,397
N/A
12/31/2023
6,301
1,082
1,598
1,991
N/A
9/30/2023
5,687
851
1,404
1,800
N/A
6/30/2023
5,072
619
1,210
1,610
N/A
3/31/2023
4,845
548
877
1,250
N/A
12/31/2022
4,617
476
543
891
N/A
9/30/2022
4,847
652
443
801
N/A
6/30/2022
5,077
828
342
711
N/A
3/31/2022
4,784
841
394
745
N/A
12/31/2021
4,491
854
445
779
N/A
9/30/2021
3,979
798
596
901
N/A
6/30/2021
3,468
741
746
1,023
N/A
3/31/2021
2,991
632
613
863
N/A
12/31/2020
2,513
524
480
703
N/A
9/30/2020
2,236
501
402
592
N/A
6/30/2020
1,958
479
325
480
N/A
3/31/2020
1,821
465
355
491
N/A
12/31/2019
1,683
451
385
503
N/A
12/31/2018
515
100
N/A
175
N/A
12/31/2017
158
2
N/A
16
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 735's forecast earnings growth (11.6% per year) is above the savings rate (1.9%).
Earnings vs Market: 735's earnings (11.6% per year) are forecast to grow slower than the German market (17% per year).
High Growth Earnings: 735's earnings are forecast to grow, but not significantly.
Revenue vs Market: 735's revenue (12.2% per year) is forecast to grow faster than the German market (6.7% per year).
High Growth Revenue: 735's revenue (12.2% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: 735's Return on Equity is forecast to be high in 3 years time (35%)
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/07/10 06:06
End of Day Share Price
2026/07/10 00:00
Earnings
2025/12/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Pop Mart International Group Limited is covered by 42 analysts. 24 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.