Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
100.02 ^CNY	+3.06%		+0.42%	-34.22%

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	25,908	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-34.24%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,474	17,665	14,519
Change	-	-59.58%	69.17%	7.85%	-2.72%	-48.78%	-9.29%	-17.81%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.9x	9.99x	8.58x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.62x	1.41x	1.24x
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	1.14x	0.96x	0.81x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.86x	0.66x	0.45x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.31x	6.43x	4.26x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	10.2x	6.99x	4.8x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	60.4x	12.1x	-15.5x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	1.66%	8.28%	-6.47%
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%	0.79%	1.11%	1.27%
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	100.02	100.02	100.02
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.	12.94x	0.86x	9.31x	0.79%	3.82B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.24x	0.99x	4.91x	7.65%	31.51B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.28x	0.26x	4.6x	5.05%	4.66B
ECOVACS ROBOTICS CO., LTD.	14.42x	1.06x	8.64x	2.03%	4.41B
COWAY CO., LTD.	9.21x	1.52x	5.88x	3.54%	4.2B
WHIRLPOOL CORPORATION	25.21x	0.52x	8.33x	2.21%	2.64B
KINGCLEAN ELECTRIC CO.,LTD	16.55x	-	-	5.29%	2.4B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.2x	1.22x	7.71x	6.96%	2.11B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.57x	-	-	1.98%	1.95B
ONEROBOTICS (SHENZHEN) CO., LTD.	-6529.59x	-	-	-	1.93B
Average	-640.20x	0.92x	7.05x	3.94%	5.96B
Weighted average by Cap.	-200.94x	0.95x	5.86x	5.7%