Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 20/10/2026			5-day change	1st Jan Change
107.82 ^CNY	+1.78%		+0.05%	-29.09%

04/09	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI
25/08	Jefferies Adjusts Beijing Roborock Technology's Price Target to 138 Yuan From 150 Yuan, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,314	23,211	37,108	40,505	39,396	27,604	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-29.93%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	21,070	19,315	16,124
Change	-	-59.58%	69.17%	7.85%	-2.72%	-44.58%	-8.33%	-16.52%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	13.8x	10.8x	9.21x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.76x	1.53x	1.36x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.5x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.19x	1x	0.86x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.91x	0.7x	0.5x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.34x	6.94x	4.75x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	10.1x	7.61x	5.27x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-12.3x	6.91x	-14.8x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-8.11%	14.5%	-6.78%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7701	1.148	1.27
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.71%	1.06%	1.18%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.796	9.942	11.7
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.88%	11.5%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,274	27,543	32,098
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,257	2,782	3,398
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,078	2,539	3,060
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,027	2,550	3,024
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,534	-8,289	-11,479
Reference price ²	211.63	90.29	144.36	156.64	152.06	107.82	107.82	107.82
Nbr of stocks (in thousands)	2,56,643	2,57,078	2,57,050	2,58,593	2,59,082	2,56,018	-	-
Announcement Date	24/02/22	27/02/23	27/02/24	28/02/25	28/02/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	13.5x	0.89x	9.14x	0.73%	405.54Cr
MIDEA GROUP CO., LTD.	14.25x	1.38x	11.71x	5.15%	10TCr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	8.02x	1.21x	5.67x	7.09%	3.33TCr
HAIER SMART HOME CO., LTD.	10.19x	0.51x	5.08x	5.66%	2.69TCr
SHARKNINJA, INC.	31.09x	3.44x	18.91x	1.03%	2.66TCr
LG ELECTRONICS INDIA LIMITED	50.74x	3.93x	34.52x	0.66%	1.22TCr
RATIONAL AG	25.7x	4.89x	16.96x	2.85%	786.36Cr
DE'LONGHI S.P.A.	17.69x	1.41x	8.27x	2.37%	730.42Cr
COWAY CO., LTD.	10.89x	1.74x	6.91x	3.05%	570.89Cr
ZHEJIANG SUPOR CO., LTD.	16.65x	1.41x	12.44x	5.29%	518.83Cr
Average	19.87x	2.08x	12.96x	3.39%	2.33TCr
Weighted average by Cap.	17.18x	1.75x	12.02x	4.49%