Valuation Beijing Roborock Technology Co., Ltd.
Stocks
688169
CNE100003R80
Appliances, Tools & Housewares
|
End-of-day quote
Shanghai S.E.
14/08/2026
|
5-day change | 1st Jan Change | ||
| 106.63 CNY | +0.83% |
|
+0.01% | -29.88% |
| 13/08 | Beijing Roborock Technology Co., Ltd. announces an Equity Buyback for CNY 30 million worth of its shares. | CI |
| 12/08 | Beijing Roborock Technology Co., Ltd. authorizes a Buyback Plan. | 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 | 27,620 | - | - |
| Change | - | -57.26% | 59.87% | 9.15% | -2.74% | -29.89% | - | - |
| Enterprise Value (EV) 1 | 53,000 | 21,423 | 36,241 | 39,084 | 38,022 | 21,227 | 19,473 | 16,425 |
| Change | - | -59.58% | 69.17% | 7.85% | -2.72% | -44.17% | -8.26% | -15.65% |
| P/E | 38.9x | 19.6x | 18.2x | 20.5x | 28.8x | 13.8x | 10.7x | 9.31x |
| PBR | 6.4x | 2.43x | 3.27x | 3.15x | 2.81x | 1.73x | 1.51x | 1.33x |
| PEG | - | -1.3x | 0.2x | -5.45x | -0.9x | 0.3x | 0.4x | 0.6x |
| Capitalization / Revenue | 9.3x | 3.5x | 4.29x | 3.39x | 2.11x | 1.22x | 1.03x | 0.88x |
| EV / Revenue | 9.08x | 3.23x | 4.19x | 3.27x | 2.03x | 0.94x | 0.72x | 0.52x |
| EV / EBITDA | 32.4x | 14.9x | 14.9x | 17.4x | 22x | 10.2x | 7.26x | 5.17x |
| EV / EBIT | 33.2x | 15.9x | 15.6x | 18.7x | 26.3x | 11.3x | 7.81x | 5.75x |
| EV / FCF | 49.1x | 24.7x | 18.7x | 27.1x | 129x | 65.8x | 13.3x | -17.5x |
| FCF Yield | 2.04% | 4.04% | 5.35% | 3.69% | 0.77% | 1.52% | 7.51% | -5.72% |
| Dividend per Share 2 | 0.5466 | 0.4628 | 2.388 | 0.7643 | 0.5267 | 0.7908 | 1.104 | 1.211 |
| Rate of return | 0.26% | 0.51% | 1.65% | 0.49% | 0.35% | 0.74% | 1.04% | 1.14% |
| EPS 2 | 5.443 | 4.599 | 7.949 | 7.65 | 5.28 | 7.722 | 10 | 11.45 |
| Distribution rate | 10% | 10.1% | 30% | 9.99% | 9.98% | 10.2% | 11% | 10.6% |
| Net sales 1 | 5,837 | 6,629 | 8,654 | 11,945 | 18,695 | 22,690 | 26,879 | 31,371 |
| EBITDA 1 | 1,636 | 1,441 | 2,433 | 2,252 | 1,728 | 2,079 | 2,684 | 3,180 |
| EBIT 1 | 1,598 | 1,344 | 2,317 | 2,090 | 1,447 | 1,880 | 2,492 | 2,856 |
| Net income 1 | 1,402 | 1,183 | 2,051 | 1,977 | 1,363 | 1,969 | 2,528 | 2,891 |
| 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 | 106.63 | 106.63 | 106.63 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.81x | 0.94x | 10.21x | 0.74% | 409.52Cr | |
| 7.54x | 1.04x | 5.14x | 7.34% | 3.3TCr | |
| 9.94x | 1.64x | 6.44x | 3.35% | 487.22Cr | |
| 10.48x | 0.27x | 4.73x | 4.8% | 487.09Cr | |
| 15.59x | 1.17x | 9.4x | 1.85% | 479.55Cr | |
| 21.36x | 0.51x | 8.34x | 2.33% | 269.73Cr | |
| 13.92x | - | - | 5.51% | 231.41Cr | |
| 10.83x | 1.28x | 8.32x | 6.37% | 221.5Cr | |
| 21.54x | - | - | 1.98% | 195.43Cr | |
| 26.8x | 1.62x | 15.49x | 1.55% | 167.2Cr | |
| Average | 15.18x | 1.06x | 8.51x | 3.58% | 625.27Cr | |
| Weighted average by Cap. | 10.89x | 1.03x | 6.49x | 5.34% |
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
