Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 16/06/2026			5-day change	1st Jan Change
100.40 ^CNY	-2.14%		-10.99%	-33.97%

01/06	Roborock's Chairman Proposes Share Buyback of Up to 400 Million Yuan	MT
01/06	Beijing Roborock Technology to buy back co's A-shares	RE

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	26,007	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-33.99%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,267	17,265	15,492
Change	-	-59.58%	69.17%	7.85%	-2.72%	-49.33%	-10.39%	-10.27%
P/E Ratio	38.9x	19.6x	18.2x	20.5x	28.8x	12.6x	9.86x	8.66x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.62x	1.41x	1.24x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.2x	0.4x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.14x	0.97x	0.8x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.85x	0.65x	0.48x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.13x	6.25x	4.43x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.98x	6.71x	5.02x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-12.8x	11.8x	-16.5x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-7.81%	8.47%	-6.06%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7834	1.067	1.142
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.78%	1.06%	1.14%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.992	10.18	11.59
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.8%	10.5%	9.86%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	22,775	26,705	32,369
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,111	2,761	3,493
EBIT ¹	1,598	1,344	2,317	2,090	1,447	1,931	2,574	3,084
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,033	2,577	2,973
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,740	-8,742	-10,515
Reference price ²	211.63	90.29	144.36	156.64	152.06	100.40	100.40	100.40
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.	12.84x	0.87x	9.4x	0.76%	392.67Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.14x	0.98x	4.83x	7.79%	3.12TCr
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.7x	0.31x	5.55x	4.45%	545.65Cr
ECOVACS ROBOTICS CO., LTD.	15.43x	1.16x	9.52x	1.9%	475.41Cr
COWAY CO., LTD.	9.38x	1.52x	5.9x	3.48%	420.21Cr
WHIRLPOOL CORPORATION	22.8x	0.52x	8.22x	2.15%	271.35Cr
KINGCLEAN ELECTRIC CO.,LTD	18.85x	-	-	5.32%	238.74Cr
HANGZHOU ROBAM APPLIANCES CO., LTD.	11.48x	1.34x	8.44x	6.07%	227.58Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	24.54x	-	-	1.74%	221.92Cr
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	35.06x	1.99x	19.94x	1.21%	181.27Cr
Average	16.92x	1.09x	8.97x	3.49%	609.91Cr
Weighted average by Cap.	11.50x	0.99x	6.49x	5.45%