Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 01/09/2026			5-day change	1st Jan Change
133.58 ^CNY	+4.79%		-1.05%	-12.15%

08-25	Jefferies Adjusts Beijing Roborock Technology's Price Target to 138 Yuan From 150 Yuan, Keeps at Buy	MT
08-24	Beijing Roborock Technology Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	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	34,601	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-12.17%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	28,068	26,312	23,122
Change	-	-59.58%	69.17%	7.85%	-2.72%	-26.18%	-6.25%	-12.12%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	17x	13x	11.4x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	2.17x	1.88x	1.66x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.8x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.49x	1.26x	1.08x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	1.21x	0.96x	0.72x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	12.4x	9.4x	6.78x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	13.5x	9.97x	7.56x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-16.4x	9.26x	-21.2x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-6.09%	10.8%	-4.73%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.78	1.154	1.276
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.58%	0.86%	0.95%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.852	10.26	11.73
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.93%	11.2%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,258	27,498	32,096
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,257	2,799	3,411
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,074	2,638	3,058
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,045	2,627	3,034
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,534	-8,289	-11,479
Reference price ²	211.63	90.29	144.36	156.64	152.06	133.58	133.58	133.58
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.	17.01x	1.21x	12.44x	0.58%	5.15B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.7x	1.14x	5.33x	7.22%	32.03B
COWAY CO., LTD.	9.9x	1.63x	6.42x	3.37%	5B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.98x	0.28x	4.77x	4.6%	4.93B
ECOVACS ROBOTICS CO., LTD.	14.7x	1.1x	8.88x	1.97%	4.6B
WHIRLPOOL CORPORATION	19.59x	0.5x	8.13x	2.54%	2.47B
KINGCLEAN ELECTRIC CO.,LTD	14.92x	-	-	5.35%	2.39B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.39x	1.5x	10.71x	6.19%	2.24B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.54x	-	-	1.89%	2.05B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	25x	1.49x	14.44x	1.67%	1.57B
Average	15.67x	1.11x	8.89x	3.54%	6.24B
Weighted average by Cap.	11.37x	1.11x	6.86x	5.16%