Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 08/07/2026			5-day change	1st Jan Change
96.19 ^CNY	-0.09%		+0.33%	-36.74%

07-03	Tranche Update on Beijing Roborock Technology Co., Ltd.'s Equity Buyback Plan announced on June 1, 2026.	CI
07-02	Beijing Roborock Technology Co., Ltd.'s Equity Buyback announced on June 1, 2026, has closed with 3,013,028 shares, representing 1.16% for CNY 300.01 million.	CI

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	24,916	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-36.75%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	18,482	16,673	13,527
Change	-	-59.58%	69.17%	7.85%	-2.72%	-51.39%	-9.79%	-18.87%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.4x	9.61x	8.25x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.56x	1.36x	1.19x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.3x	0.5x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.1x	0.93x	0.78x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.82x	0.62x	0.42x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	8.84x	6.07x	3.96x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.69x	6.59x	4.47x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	57.3x	11.4x	-14.4x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	1.74%	8.77%	-6.94%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7908	1.107	1.269
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.82%	1.15%	1.32%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.731	10.01	11.66
Distribution rate	10%	10.1%	30%	9.99%	9.98%	10.2%	11.1%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	22,641	26,895	31,989
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,091	2,748	3,412
EBIT ¹	1,598	1,344	2,317	2,090	1,447	1,908	2,528	3,025
Net income ¹	1,402	1,183	2,051	1,977	1,363	1,973	2,533	2,991
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,434	-8,243	-11,389
Reference price ²	211.63	90.29	144.36	156.64	152.06	96.19	96.19	96.19
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.44x	0.82x	8.84x	0.82%	3.66B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.29x	1x	4.94x	7.61%	31.64B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.43x	0.26x	4.7x	4.99%	4.79B
ECOVACS ROBOTICS CO., LTD.	13.98x	1.01x	8.31x	2.09%	4.26B
COWAY CO., LTD.	9.42x	1.54x	5.95x	3.47%	4.26B
WHIRLPOOL CORPORATION	23.33x	0.5x	8.04x	2.39%	2.44B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.13x	1.21x	7.65x	7.01%	2.09B
KINGCLEAN ELECTRIC CO.,LTD	16.35x	-	-	6.14%	2.06B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.49x	-	-	1.99%	1.93B
ONEROBOTICS (SHENZHEN) CO., LTD.	-6431.45x	-	-	-	1.89B
Average	-630.66x	0.91x	6.92x	4.06%	5.9B
Weighted average by Cap.	-196.17x	0.95x	5.79x	5.75%