Valuation Hangzhou Robam Appliances Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 16/07/2025			5-day change	1st Jan Change
19.10 ^CNY	+0.42%		+0.84%	-10.87%

30/04	Nomura Adjusts Hangzhou Robam Appliances' Price Target to 19.90 Yuan From 26.60 Yuan, Keeps at Neutral	MT
28/04	Hangzhou Robam Appliances Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	38,701	34,006	26,208	20,562	20,233	18,048	-	-
Change	-	-12.13%	-22.93%	-21.54%	-1.6%	-10.8%	-	-
Enterprise Value (EV) ¹	34,786	30,234	20,973	18,677	18,696	16,198	15,434	14,865
Change	-	-13.09%	-30.63%	-10.95%	0.1%	-13.36%	-4.72%	-3.68%
P/E ratio	23.2x	25.5x	16.6x	11.9x	12.8x	10.9x	10.2x	9.84x
PBR	4.8x	3.97x	2.71x	1.96x	1.81x	1.51x	1.39x	1.32x
PEG	-	-1.3x	0.9x	1.24x	-1.46x	2.16x	1.47x	2.83x
Capitalization / Revenue	4.76x	3.35x	2.55x	1.84x	1.8x	1.57x	1.5x	1.45x
EV / Revenue	4.28x	2.98x	2.04x	1.67x	1.67x	1.41x	1.28x	1.2x
EV / EBITDA	16.9x	18.1x	10.8x	8.58x	9.45x	8.63x	7.58x	7.21x
EV / EBIT	17.6x	19.6x	11.8x	9.4x	10.4x	9.35x	8.26x	7.79x
EV / FCF	27.7x	32.4x	14.5x	9.04x	13.3x	14.8x	10.4x	9.14x
FCF Yield	3.61%	3.08%	6.88%	11.1%	7.5%	6.77%	9.65%	10.9%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.5	0.9854	1.085	1.038
Rate of return	1.23%	1.39%	1.8%	2.3%	2.33%	5.16%	5.68%	5.43%
EPS ²	1.76	1.41	1.67	1.83	1.67	1.754	1.876	1.941
Distribution rate	28.4%	35.5%	29.9%	27.3%	29.9%	56.2%	57.9%	53.5%
Net sales ¹	8,136	10,148	10,272	11,202	11,213	11,525	12,063	12,405
EBITDA ¹	2,061	1,671	1,939	2,176	1,979	1,878	2,036	2,060
EBIT ¹	1,981	1,544	1,775	1,988	1,790	1,732	1,868	1,907
Net income ¹	1,674	1,334	1,572	1,733	1,577	1,657	1,772	1,835
Net Debt ¹	-3,915	-3,773	-5,235	-1,886	-1,536	-1,851	-2,615	-3,183
Reference price ²	40.78	36.02	27.76	21.78	21.43	19.10	19.10	19.10
Nbr of stocks (in thousands)	9,49,024	9,44,095	9,44,095	9,44,095	9,44,130	9,44,939	-	-
Announcement Date	23/02/21	24/02/22	25/04/23	24/04/24	28/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.84x	1.4x	8.59x	5.18%	250.55Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.86x	1.03x	5.07x	6.41%	3.69TCr
WHIRLPOOL CORPORATION	12.26x	0.7x	7.93x	6.92%	561.33Cr
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	21.97x	2.26x	17.45x	0.53%	590.45Cr
COWAY CO., LTD.	13.08x	1.79x	6.55x	2.54%	556.71Cr
ECOVACS ROBOTICS CO., LTD.	24.1x	1.91x	15.91x	1.22%	564.36Cr
HISENSE HOME APPLIANCES GROUP CO., LTD.	9.62x	0.23x	3.67x	5.19%	473.47Cr
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	34.65x	2.49x	21.31x	1.11%	263.44Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	27.11x	-	-	2.38%	224.68Cr
ARÇELIK ANONIM SIRKETI	23.35x	0.36x	5.42x	2.24%	185.11Cr
Average	18.48x	1.35x	10.21x	3.37%	736.12Cr
Weighted average by Cap.	13.12x	1.23x	7.93x	4.75%