Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 15/10/2026			5-day change	1st Jan Change
45.55 ^CNY	-1.64%		-5.03%	-43.54%

12/10	Wuxi Juxie Intelligent Drive Technology Co., Ltd. announced that it has received CNY 100 million in funding from Huatai Zijin Investment Co. Ltd, Johnson Electric Holdings Limited, Ninebot Capital, X Square Robot Technology Co., Ltd., Ecovacs Robotics Co., Ltd., Nanjing Innovation Capital Group Co., Ltd.	CI
08/09	ECOVACS Unveils Ozmo Roller 3.0 Technology in Deebot X12s OmniCyclone	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	86,347	41,831	23,889	27,039	46,707	26,355	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-43.57%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	19,930	18,730	17,157
Change	-	-52.99%	-48%	16.86%	72.47%	-51.7%	-6.02%	-8.4%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	12.4x	11.1x	9.73x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.48x	2.13x	1.83x
PEG	-	-1.5x	-0.6x	1x	0x	0.6x	1x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.19x	1.04x	0.93x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	0.9x	0.74x	0.6x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	7.08x	5.95x	4.83x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	8.6x	7.21x	5.86x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	18.5x	10.2x	7.23x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	5.41%	9.85%	13.8%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.057	1.23	1.427
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	2.32%	2.7%	3.13%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.687	4.102	4.682
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	28.7%	30%	30.5%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,212	25,374	28,395
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,813	3,147	3,550
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,319	2,596	2,928
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,127	2,354	2,677
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,425	-7,625	-9,198
Reference price ²	150.95	72.94	41.44	47.00	80.68	45.55	45.55	45.55
Nbr of stocks (in thousands)	5,72,024	5,73,500	5,76,463	5,75,295	5,78,921	5,78,598	-	-
Announcement Date	22/04/22	28/04/23	27/04/24	25/04/25	24/04/26	-	-	-

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.($)
ECOVACS ROBOTICS CO., LTD.	12.56x	0.92x	7.24x	2.28%	393.76Cr
MIDEA GROUP CO., LTD.	13.73x	1.34x	11.31x	5.3%	10TCr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.95x	1.19x	5.59x	7.16%	3.31TCr
HAIER SMART HOME CO., LTD.	10.02x	0.51x	5.03x	5.75%	2.65TCr
SHARKNINJA, INC.	30.66x	3.39x	18.64x	1.04%	2.73TCr
LG ELECTRONICS INDIA LIMITED	51.8x	4.02x	35.28x	0.64%	1.24TCr
RATIONAL AG	25.41x	4.83x	16.75x	2.88%	778.3Cr
DE'LONGHI S.P.A.	16.67x	1.29x	7.61x	2.5%	697.12Cr
COWAY CO., LTD.	10.38x	1.67x	6.65x	3.2%	547.78Cr
ZHEJIANG SUPOR CO., LTD.	16.14x	1.37x	12.04x	5.46%	503.38Cr
Average	19.53x	2.05x	12.61x	3.62%	2.31TCr
Weighted average by Cap.	16.96x	1.73x	11.83x	4.6%