Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
96.28 ^CNY	-1.24%		+2.92%	-36.68%

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	24,940	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-36.7%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	18,200	16,198	14,425
Change	-	-59.58%	69.17%	7.85%	-2.72%	-52.13%	-11%	-10.95%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.1x	9.47x	8.31x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.55x	1.35x	1.19x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.2x	0.3x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.1x	0.93x	0.77x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.8x	0.6x	0.45x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	8.62x	5.87x	4.13x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.43x	6.36x	4.68x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	56.5x	11.1x	-15.4x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	1.77%	9.03%	-6.51%
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%	0.8%	1.11%	1.19%
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	96.28	96.28	96.28
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.	12.14x	0.8x	8.62x	0.8%	3.67B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.24x	1x	4.92x	7.68%	31.56B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.65x	0.27x	4.82x	4.89%	4.89B
COWAY CO., LTD.	9.94x	1.6x	6.2x	3.28%	4.48B
ECOVACS ROBOTICS CO., LTD.	14.41x	1.06x	8.73x	2.04%	4.42B
WHIRLPOOL CORPORATION	22.98x	0.5x	8x	2.43%	2.41B
KINGCLEAN ELECTRIC CO.,LTD	16.72x	-	-	6%	2.11B
HANGZHOU ROBAM APPLIANCES CO., LTD.	9.96x	1.19x	7.5x	6.93%	2.07B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.53x	-	-	1.98%	1.94B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	35.39x	2.01x	20.13x	1.2%	1.82B
Average	16.10x	1.05x	8.61x	3.72%	5.94B
Weighted average by Cap.	10.96x	0.99x	6.29x	5.59%