Company Valuation: Hangzhou Robam Appliances Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,006 26,208 20,562 20,233 18,285 14,032 - -
Change - -22.93% -21.54% -1.6% -9.63% -23.26% - -
Enterprise Value (EV) 1 30,234 20,973 18,677 18,696 17,148 12,256 11,818 11,756
Change - -30.63% -10.95% 0.1% -8.28% -28.53% -3.57% -0.53%
P/E 25.5x 16.6x 11.9x 12.8x 14.5x 9.96x 9.42x 9.32x
PBR 3.97x 2.71x 1.96x 1.81x 1.59x 1.16x 1.11x 1.07x
PEG - 0.9x 1.24x -1.46x -0.7x 0.8x 1.65x 8.75x
Capitalization / Revenue 3.35x 2.55x 1.84x 1.8x 1.81x 1.37x 1.28x 1.28x
EV / Revenue 2.98x 2.04x 1.67x 1.67x 1.7x 1.19x 1.08x 1.07x
EV / EBITDA 18.1x 10.8x 8.58x 9.45x 10.6x 7.5x 6.87x 6.59x
EV / EBIT 19.6x 11.8x 9.4x 10.4x 11.9x 8.43x 7.68x 7.39x
EV / FCF 32.4x 14.5x 9.04x 13.3x 12.7x 8.49x 8.02x 8.42x
FCF Yield 3.08% 6.88% 11.1% 7.5% 7.86% 11.8% 12.5% 11.9%
Dividend per Share 2 0.5 0.5 0.5 0.5 0.5 1.029 1.085 1.004
Rate of return 1.39% 1.8% 2.3% 2.33% 2.58% 6.93% 7.31% 6.76%
EPS 2 1.41 1.67 1.83 1.67 1.33 1.491 1.576 1.593
Distribution rate 35.5% 29.9% 27.3% 29.9% 37.6% 69% 68.8% 63%
Net sales 1 10,148 10,272 11,202 11,213 10,116 10,270 10,926 10,958
EBITDA 1 1,671 1,939 2,176 1,979 1,622 1,634 1,720 1,783
EBIT 1 1,544 1,775 1,988 1,790 1,437 1,453 1,538 1,590
Net income 1 1,334 1,572 1,733 1,577 1,256 1,409 1,489 1,506
Net Debt 1 -3,773 -5,235 -1,886 -1,536 -1,137 -1,776 -2,214 -2,277
Reference price 2 36.02 27.76 21.78 21.43 19.35 14.85 14.85 14.85
Nbr of stocks (in thousands) 9,44,095 9,44,095 9,44,095 9,44,130 9,44,939 9,44,939 - -
Announcement Date 24/02/22 25/04/23 24/04/24 28/04/25 29/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.27x1.24x7.77x6.72% 213.06Cr
7.35x1.01x5.01x7.56% 3.21TCr
10.84x0.28x4.97x4.8% 500.05Cr
14.69x1.09x8.94x2% 450.74Cr
9.76x1.58x6.11x3.35% 434.78Cr
12.29x0.81x8.77x0.79% 371.67Cr
23.55x0.5x8.07x2.37% 246.59Cr
17.56x - - 5.71% 221.53Cr
21.98x - - 1.94% 197.98Cr
-6266.6x - - - 184.46Cr
Average -613.83x 0.93x 7.09x 3.92% 602.67Cr
Weighted average by Cap. -181.74x 0.97x 5.93x 5.64%

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

  1. Stock Market
  2. Stocks
  3. 002508 Stock
  4. Valuation Hangzhou Robam Appliances Co., Ltd.