Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
99.70 ^CNY	+0.61%		+3.55%	-34.43%

03/07	Tranche Update on Beijing Roborock Technology Co., Ltd.'s Equity Buyback Plan announced on June 1, 2026.	CI
03/07	Beijing Roborock Technology Co., Ltd.'s Equity Buyback announced on June 1, 2026, has closed with 3,013,028 shares, representing 1.16% for CNY 300.01 million.	CI

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	25,825	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-34.45%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,391	17,582	14,436
Change	-	-59.58%	69.17%	7.85%	-2.72%	-49%	-9.33%	-17.89%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.9x	9.96x	8.55x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.61x	1.41x	1.23x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.3x	0.5x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.14x	0.96x	0.81x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.86x	0.65x	0.45x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.27x	6.4x	4.23x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	10.2x	6.95x	4.77x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	60.2x	12x	-15.4x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	1.66%	8.32%	-6.5%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7908	1.107	1.269
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.79%	1.11%	1.27%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.731	10.01	11.66
Distribution rate	10%	10.1%	30%	9.99%	9.98%	10.2%	11.1%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	22,641	26,895	31,989
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,091	2,748	3,412
EBIT ¹	1,598	1,344	2,317	2,090	1,447	1,908	2,528	3,025
Net income ¹	1,402	1,183	2,051	1,977	1,363	1,973	2,533	2,991
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,434	-8,243	-11,389
Reference price ²	211.63	90.29	144.36	156.64	152.06	99.70	99.70	99.70
Nbr of stocks (in thousands)	2,56,643	2,57,078	2,57,050	2,58,593	2,59,082	2,59,031	-	-
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.	12.9x	0.86x	9.27x	0.79%	381.3Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.4x	1.02x	5.04x	7.47%	3.23TCr
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.55x	0.26x	4.73x	4.91%	475.35Cr
COWAY CO., LTD.	9.61x	1.57x	6.14x	3.38%	443.89Cr
ECOVACS ROBOTICS CO., LTD.	14.1x	1.03x	8.4x	2.08%	431.76Cr
WHIRLPOOL CORPORATION	27.09x	0.51x	8.31x	2.34%	250.54Cr
KINGCLEAN ELECTRIC CO.,LTD	14.79x	-	-	5.92%	214.53Cr
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.22x	1.22x	7.72x	6.96%	211.37Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.44x	-	-	1.99%	193.72Cr
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	27.55x	1.69x	16.25x	1.45%	174.97Cr
Average	15.57x	1.02x	8.23x	3.73%	600.83Cr
Weighted average by Cap.	10.87x	1.00x	6.24x	5.52%