Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
99.60 ^CNY	+4.46%		+8.75%	-34.50%

06-01	Roborock's Chairman Proposes Share Buyback of Up to 400 Million Yuan	MT
06-01	Beijing Roborock Technology to buy back co's A-shares	RE

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	25,800	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-34.51%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,060	17,058	15,285
Change	-	-59.58%	69.17%	7.85%	-2.72%	-49.87%	-10.51%	-10.39%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.6x	9.79x	8.6x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.6x	1.4x	1.23x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.3x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.13x	0.96x	0.8x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.84x	0.64x	0.47x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.03x	6.18x	4.38x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.87x	6.7x	4.96x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	59.1x	11.7x	-16.3x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	1.69%	8.57%	-6.14%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7748	1.071	1.142
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.78%	1.08%	1.15%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.93	10.17	11.59
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.77%	10.5%	9.86%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	22,775	26,802	32,369
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,111	2,761	3,493
EBIT ¹	1,598	1,344	2,317	2,090	1,447	1,931	2,547	3,084
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,017	2,570	2,973
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,740	-8,742	-10,515
Reference price ²	211.63	90.29	144.36	156.64	152.06	99.60	99.60	99.60
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	259,031	-	-
Announcement Date	24/02/22	27/02/23	27/02/24	28/02/25	28/02/26	-	-	-

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.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.56x	0.84x	9.03x	0.78%	3.8B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.23x	0.99x	4.91x	7.69%	31.54B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.82x	0.28x	4.99x	4.81%	5.02B
COWAY CO., LTD.	9.8x	1.58x	6.13x	3.33%	4.37B
ECOVACS ROBOTICS CO., LTD.	15.18x	1.14x	9.32x	1.93%	4.66B
WHIRLPOOL CORPORATION	23.59x	0.5x	8.07x	2.37%	2.47B
KINGCLEAN ELECTRIC CO.,LTD	19.13x	-	-	5.24%	2.42B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.21x	1.23x	7.71x	6.76%	2.12B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.97x	-	-	1.94%	1.98B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	35.69x	2.03x	20.31x	1.19%	1.83B
Average	16.62x	1.07x	8.81x	3.6%	6.02B
Weighted average by Cap.	11.27x	1.00x	6.41x	5.52%