Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 20/07/2026			5-day change	1st Jan Change
55.30 ^CNY	+3.58%		+7.00%	-31.46%

07-03	Ecovacs Robotics Adjusts Conversion Price of A-Share Convertible Bonds	MT
05-15	Ecovacs Introduces Lilmilo, an Emotional Ai Companion Robot	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	86,347	41,831	23,889	27,039	46,707	31,996	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-31.5%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	25,571	24,308	22,708
Change	-	-52.99%	-48%	16.86%	72.47%	-38.03%	-4.94%	-6.58%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	15.5x	13.1x	11.4x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	3.03x	2.6x	2.19x
PEG	-	-1.5x	-0.6x	1x	0x	0.9x	0.7x	0.8x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.44x	1.27x	1.13x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	1.15x	0.96x	0.8x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	9.44x	7.7x	6.31x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	11.6x	9.36x	7.66x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	21.4x	11.4x	9.87x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	4.68%	8.74%	10.1%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.045	1.321	1.344
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	1.89%	2.39%	2.43%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.574	4.217	4.833
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	29.2%	31.3%	27.8%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,191	25,219	28,401
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,708	3,157	3,599
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,209	2,596	2,963
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,055	2,418	2,755
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,426	-7,688	-9,288
Reference price ²	150.95	72.94	41.44	47.00	80.68	55.30	55.30	55.30
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,598	-	-
Announcement Date	22/04/22	28/04/23	27/04/24	25/04/25	25/04/26	-	-	-

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.($)
ECOVACS ROBOTICS CO., LTD.	14.94x	1.1x	9.03x	1.96%	4.56B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.55x	1.05x	5.16x	7.33%	32.92B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.38x	0.26x	4.7x	4.99%	4.73B
COWAY CO., LTD.	9.85x	1.6x	6.26x	3.29%	4.56B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.96x	0.85x	9.36x	0.79%	3.79B
WHIRLPOOL CORPORATION	58.53x	0.51x	8.32x	2.36%	2.48B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.65x	1.28x	8.1x	6.66%	2.19B
KINGCLEAN ELECTRIC CO.,LTD	14.01x	-	-	6.25%	2.03B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.55x	-	-	1.98%	1.95B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	27.08x	1.66x	15.95x	1.48%	1.72B
Average	18.75x	1.04x	8.36x	3.71%	6.09B
Weighted average by Cap.	12.23x	1.02x	6.37x	5.44%