Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
100.24 ^CNY	-4.79%		-4.41%	-34.08%

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	25,965	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-34.09%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	19,226	17,223	15,450
Change	-	-59.58%	69.17%	7.85%	-2.72%	-49.44%	-10.42%	-10.29%
P/E Ratio	38.9x	19.6x	18.2x	20.5x	28.8x	12.5x	9.84x	8.65x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.62x	1.4x	1.24x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.2x	0.4x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.14x	0.97x	0.8x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.84x	0.64x	0.48x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.26x	6.38x	4.42x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.96x	6.69x	5.01x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-12.8x	11.8x	-16.5x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-7.83%	8.49%	-6.08%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7834	1.067	1.142
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.78%	1.06%	1.14%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.992	10.18	11.59
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.8%	10.5%	9.86%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	22,775	26,705	32,369
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,076	2,698	3,493
EBIT ¹	1,598	1,344	2,317	2,090	1,447	1,931	2,574	3,084
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,033	2,577	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	100.24	100.24	100.24
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.	13.17x	0.9x	9.89x	0.74%	4.03B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.2x	0.99x	4.88x	7.7%	31.49B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.95x	0.28x	5.05x	4.75%	5.07B
ECOVACS ROBOTICS CO., LTD.	16.24x	1.24x	10.13x	1.81%	5B
COWAY CO., LTD.	9.45x	1.53x	5.93x	3.46%	4.22B
WHIRLPOOL CORPORATION	21.85x	0.51x	8.03x	2.25%	2.6B
HANGZHOU ROBAM APPLIANCES CO., LTD.	11.61x	1.36x	8.55x	6%	2.3B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	24.2x	-	-	1.76%	2.19B
KINGCLEAN ELECTRIC CO.,LTD	16.45x	-	-	6.1%	2.08B
Average	14.57x	0.97x	7.49x	3.84%	6.55B
Weighted average by Cap.	10.63x	0.97x	6.13x	5.58%