Valuation Hangzhou Robam Appliances Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
20.44 ^CNY	+2.15%		-2.62%	+5.63%

13/01	Robam Appliances Plans to Invest 100 Million Yuan in UTcook	MT
13/01	UTcook Intelligence International Holdings Limited announced that it expects to receive CNY 100 million in funding from Hangzhou Robam Appliances Co., Ltd.	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	19,315	19,315	-
Change	-	-12.13%	-22.93%	-21.54%	-1.6%	-4.54%	0%	-
Enterprise Value (EV) ¹	34,786	30,234	20,973	18,677	18,696	17,485	16,890	16,212
Change	-	-13.09%	-30.63%	-10.95%	0.1%	-6.48%	-3.4%	-4.01%
P/E ratio	23.2x	25.5x	16.6x	11.9x	12.8x	12.2x	11.6x	10.9x
PBR	4.8x	3.97x	2.71x	1.96x	1.81x	1.62x	1.52x	1.41x
PEG	-	-1.3x	0.9x	1.24x	-1.46x	45.78x	2.14x	1.77x
Capitalization / Revenue	4.76x	3.35x	2.55x	1.84x	1.8x	1.73x	1.67x	1.6x
EV / Revenue	4.28x	2.98x	2.04x	1.67x	1.67x	1.56x	1.46x	1.34x
EV / EBITDA	16.9x	18.1x	10.8x	8.58x	9.45x	9.74x	9.01x	8.22x
EV / EBIT	17.6x	19.6x	11.8x	9.4x	10.4x	10.6x	9.66x	8.75x
EV / FCF	27.7x	32.4x	14.5x	9.04x	13.3x	17.2x	11.8x	10.5x
FCF Yield	3.61%	3.08%	6.88%	11.1%	7.5%	5.8%	8.46%	9.56%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.5	1.017	1.054	1.103
Rate of return	1.23%	1.39%	1.8%	2.3%	2.33%	4.97%	5.16%	5.4%
EPS ²	1.76	1.41	1.67	1.83	1.67	1.674	1.765	1.874
Distribution rate	28.4%	35.5%	29.9%	27.3%	29.9%	60.7%	59.7%	58.9%
Net sales ¹	8,136	10,148	10,272	11,202	11,213	11,194	11,545	12,059
EBITDA ¹	2,061	1,671	1,939	2,176	1,979	1,795	1,875	1,973
EBIT ¹	1,981	1,544	1,775	1,988	1,790	1,642	1,749	1,853
Net income ¹	1,674	1,334	1,572	1,733	1,577	1,581	1,668	1,771
Net Debt ¹	-3,915	-3,773	-5,235	-1,886	-1,536	-1,830	-2,425	-3,102
Reference price ²	40.78	36.02	27.76	21.78	21.43	20.44	20.44	20.44
Nbr of stocks (in thousands)	9,49,024	9,44,095	9,44,095	9,44,095	9,44,130	9,44,939	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.	11.95x	1.53x	9.51x	5.08%	274.38Cr
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	6.7x	0.81x	4.1x	7.69%	2.98TCr
ECOVACS ROBOTICS CO., LTD.	19.51x	1.69x	14.18x	1.53%	542.53Cr
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	22.09x	1.61x	21.29x	0.53%	503.11Cr
HISENSE HOME APPLIANCES GROUP CO., LTD.	9.37x	0.21x	3.76x	5.39%	439.02Cr
WHIRLPOOL CORPORATION	13.34x	0.62x	8.15x	5.88%	394.43Cr
COWAY CO., LTD.	8.82x	1.41x	5.25x	3.33%	357.46Cr
KINGCLEAN ELECTRIC CO.,LTD	17x	-	-	-	273.42Cr
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	26.01x	-	-	1.85%	226.11Cr
Average	14.98x	1.12x	9.46x	3.91%	665.25Cr
Weighted average by Cap.	11.36x	0.98x	7.28x	5.54%