Valuation Beijing Roborock Technology Co., Ltd.
Stocks
688169
CNE100003R80
Appliances, Tools & Housewares
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97.06 CNY | -3.27% |
|
-2.13% | -36.17% |
| 16/07 | Roborock Launches Qrevo S Pro In UAE And Saudi Arabia | CI |
| 03/07 | Tranche Update on Beijing Roborock Technology Co., Ltd.'s Equity Buyback Plan announced on June 1, 2026. | CI |
Company Valuation: Beijing Roborock Technology Co., Ltd.
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 | 25,142 | - | - |
| Change | - | -57.26% | 59.87% | 9.15% | -2.74% | -36.18% | - | - |
| Enterprise Value (EV) 1 | 53,000 | 21,423 | 36,241 | 39,084 | 38,022 | 18,748 | 16,995 | 13,946 |
| Change | - | -59.58% | 69.17% | 7.85% | -2.72% | -50.69% | -9.35% | -17.94% |
| P/E | 38.9x | 19.6x | 18.2x | 20.5x | 28.8x | 12.6x | 9.72x | 8.38x |
| PBR | 6.4x | 2.43x | 3.27x | 3.15x | 2.81x | 1.57x | 1.38x | 1.21x |
| 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 | 1.11x | 0.93x | 0.78x |
| EV / Revenue | 9.08x | 3.23x | 4.19x | 3.27x | 2.03x | 0.83x | 0.63x | 0.44x |
| EV / EBITDA | 32.4x | 14.9x | 14.9x | 17.4x | 22x | 9.01x | 6.21x | 4.13x |
| EV / EBIT | 33.2x | 15.9x | 15.6x | 18.7x | 26.3x | 9.87x | 6.74x | 4.65x |
| EV / FCF | 49.1x | 24.7x | 18.7x | 27.1x | 129x | 58.2x | 11.6x | -14.9x |
| FCF Yield | 2.04% | 4.04% | 5.35% | 3.69% | 0.77% | 1.72% | 8.6% | -6.73% |
| Dividend per Share 2 | 0.5466 | 0.4628 | 2.388 | 0.7643 | 0.5267 | 0.7905 | 1.104 | 1.255 |
| Rate of return | 0.26% | 0.51% | 1.65% | 0.49% | 0.35% | 0.81% | 1.14% | 1.29% |
| EPS 2 | 5.443 | 4.599 | 7.949 | 7.65 | 5.28 | 7.725 | 9.982 | 11.58 |
| Distribution rate | 10% | 10.1% | 30% | 9.99% | 9.98% | 10.2% | 11.1% | 10.8% |
| Net sales 1 | 5,837 | 6,629 | 8,654 | 11,945 | 18,695 | 22,678 | 26,933 | 32,053 |
| EBITDA 1 | 1,636 | 1,441 | 2,433 | 2,252 | 1,728 | 2,080 | 2,738 | 3,379 |
| EBIT 1 | 1,598 | 1,344 | 2,317 | 2,090 | 1,447 | 1,900 | 2,521 | 2,999 |
| Net income 1 | 1,402 | 1,183 | 2,051 | 1,977 | 1,363 | 1,971 | 2,528 | 2,972 |
| Net Debt 1 | -1,314 | -1,788 | -867.4 | -1,421 | -1,374 | -6,393 | -8,147 | -11,195 |
| Reference price 2 | 211.63 | 90.29 | 144.36 | 156.64 | 152.06 | 97.06 | 97.06 | 97.06 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.56x | 0.83x | 9.01x | 0.81% | 371.31Cr | |
| 7.65x | 1.06x | 5.23x | 7.24% | 3.34TCr | |
| 9.97x | 0.25x | 4.45x | 5.04% | 463.58Cr | |
| 14.87x | 1.1x | 8.95x | 1.97% | 455.46Cr | |
| 9.36x | 1.54x | 6.02x | 3.47% | 440.87Cr | |
| 162.04x | 0.51x | 8.32x | 2.42% | 241.6Cr | |
| 10.32x | 1.23x | 7.81x | 6.88% | 212.68Cr | |
| 14.63x | - | - | 5.98% | 212.3Cr | |
| 20.68x | - | - | 2.07% | 186.89Cr | |
| 26.41x | 1.62x | 15.53x | 1.52% | 167.26Cr | |
| Average | 28.85x | 1.02x | 8.16x | 3.74% | 608.93Cr | |
| Weighted average by Cap. | 16.16x | 1.02x | 6.30x | 5.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 688169 Stock
- Valuation Beijing Roborock Technology Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
