Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 13/10/2026			5-day change	1st Jan Change
47.46 ^CNY	-1.49%		-4.87%	-41.18%

10-11	Wuxi Juxie Intelligent Drive Technology Co., Ltd. announced that it has received CNY 100 million in funding from Huatai Zijin Investment Co. Ltd, Johnson Electric Holdings Limited, Ninebot Capital, X Square Robot Technology Co., Ltd., Ecovacs Robotics Co., Ltd., Nanjing Innovation Capital Group Co., Ltd.	CI
09-08	ECOVACS Unveils Ozmo Roller 3.0 Technology in Deebot X12s OmniCyclone	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	27,460	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-41.21%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	21,035	19,835	18,262
Change	-	-52.99%	-48%	16.86%	72.47%	-49.02%	-5.7%	-7.93%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	12.9x	11.6x	10.1x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.58x	2.21x	1.91x
PEG	-	-1.5x	-0.6x	1x	0x	0.6x	1x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.24x	1.08x	0.97x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	0.95x	0.78x	0.64x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	7.48x	6.3x	5.14x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	9.07x	7.64x	6.24x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	19.5x	10.8x	7.7x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	5.13%	9.3%	13%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.057	1.23	1.427
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	2.23%	2.59%	3.01%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.687	4.102	4.682
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	28.7%	30%	30.5%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,212	25,374	28,395
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,813	3,147	3,550
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,319	2,596	2,928
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,127	2,354	2,677
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,425	-7,625	-9,198
Reference price ²	150.95	72.94	41.44	47.00	80.68	47.46	47.46	47.46
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	24/04/26	-	-	-

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.	12.98x	0.97x	7.63x	2.18%	4.16B
MIDEA GROUP CO., LTD.	13.69x	1.32x	10.99x	5.36%	101B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.92x	1.19x	5.55x	7.19%	33.03B
HAIER SMART HOME CO., LTD.	10.21x	0.53x	5.38x	5.64%	27.23B
SHARKNINJA, INC.	31.26x	3.46x	19.01x	1.02%	26.76B
LG ELECTRONICS INDIA LIMITED	51.55x	4.01x	35.15x	0.64%	12.3B
RATIONAL AG	24.76x	4.7x	16.3x	2.96%	7.54B
DE'LONGHI S.P.A.	16.25x	1.25x	7.39x	2.56%	6.66B
COWAY CO., LTD.	10.34x	1.66x	6.6x	3.32%	5.37B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.88x	0.27x	4.69x	4.56%	4.89B
Average	19.09x	1.94x	11.87x	3.55%	22.86B
Weighted average by Cap.	16.85x	1.69x	11.55x	4.61%