Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 29/09/2026			5-day change	1st Jan Change
114.76 ^CNY	-1.40%		-3.24%	-24.53%

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	29,381	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-25.42%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	22,847	21,091	17,901
Change	-	-59.58%	69.17%	7.85%	-2.72%	-39.91%	-7.68%	-15.13%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	14.6x	11.2x	9.78x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.86x	1.62x	1.42x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.7x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.26x	1.07x	0.92x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.98x	0.77x	0.56x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	10.1x	7.53x	5.25x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	11x	8x	5.85x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-13.4x	7.42x	-16.4x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-7.48%	13.5%	-6.11%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.78	1.154	1.276
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.68%	1.01%	1.11%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.852	10.26	11.73
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.93%	11.2%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,258	27,498	32,096
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,257	2,799	3,411
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,074	2,638	3,058
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,045	2,627	3,034
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	114.76	114.76	114.76
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.	14.82x	1x	10.31x	0.67%	443.82Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.68x	1.15x	5.36x	7.42%	3.19TCr
COWAY CO., LTD.	10.29x	1.68x	6.63x	3.35%	523.59Cr
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.96x	0.28x	4.71x	4.53%	489.11Cr
ECOVACS ROBOTICS CO., LTD.	13.58x	1.02x	8.08x	2.09%	434.34Cr
KINGCLEAN ELECTRIC CO.,LTD	16.1x	-	-	4.96%	258.52Cr
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.98x	1.56x	11.15x	5.94%	232.94Cr
WHIRLPOOL CORPORATION	14.54x	0.47x	7.69x	3.07%	204.73Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.01x	-	-	1.94%	200.67Cr
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	23.67x	1.41x	13.61x	1.65%	146.77Cr
Average	14.86x	1.07x	8.44x	3.56%	612.89Cr
Weighted average by Cap.	10.86x	1.10x	6.55x	5.35%