Company Valuation: Hangzhou Robam Appliances Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,006 26,208 20,562 20,233 18,285 15,176 - -
Change - -22.93% -21.54% -1.6% -9.63% -17% - -
Enterprise Value (EV) 1 30,234 20,973 18,677 18,696 17,148 13,715 13,356 13,075
Change - -30.63% -10.95% 0.1% -8.28% -20.02% -2.61% -2.11%
P/E 25.5x 16.6x 11.9x 12.8x 14.5x 13.6x 10.9x 10.4x
PBR 3.97x 2.71x 1.96x 1.81x 1.59x 1.3x 1.22x 1.18x
PEG - 0.9x 1.24x -1.46x -0.7x -1.2x 0.4x 2.19x
Capitalization / Revenue 3.35x 2.55x 1.84x 1.8x 1.81x 1.5x 1.44x 1.41x
EV / Revenue 2.98x 2.04x 1.67x 1.67x 1.7x 1.36x 1.27x 1.22x
EV / EBITDA 18.1x 10.8x 8.58x 9.45x 10.6x 11x 8.25x 7.54x
EV / EBIT 19.6x 11.8x 9.4x 10.4x 11.9x 13.7x 9.37x 8.7x
EV / FCF 32.4x 14.5x 9.04x 13.3x 12.7x 16.9x 10.1x 9.25x
FCF Yield 3.08% 6.88% 11.1% 7.5% 7.86% 5.91% 9.87% 10.8%
Dividend per Share 2 0.5 0.5 0.5 0.5 0.5 1 1.014 0.9946
Rate of return 1.39% 1.8% 2.3% 2.33% 2.58% 6.23% 6.32% 6.19%
EPS 2 1.41 1.67 1.83 1.67 1.33 1.177 1.478 1.549
Distribution rate 35.5% 29.9% 27.3% 29.9% 37.6% 85% 68.6% 64.2%
Net sales 1 10,148 10,272 11,202 11,213 10,116 10,108 10,556 10,736
EBITDA 1 1,671 1,939 2,176 1,979 1,622 1,243 1,619 1,734
EBIT 1 1,544 1,775 1,988 1,790 1,437 1,000 1,425 1,503
Net income 1 1,334 1,572 1,733 1,577 1,256 1,124 1,398 1,466
Net Debt 1 -3,773 -5,235 -1,886 -1,536 -1,137 -1,461 -1,819 -2,101
Reference price 2 36.02 27.76 21.78 21.43 19.35 16.06 16.06 16.06
Nbr of stocks (in thousands) 944,095 944,095 944,095 944,130 944,939 944,939 - -
Announcement Date 24/02/22 25/04/23 24/04/24 28/04/25 29/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.58x1.36x10.69x6.03% 2.29B
8.25x1.14x5.53x7.04% 32.63B
16.85x1.18x12.12x0.6% 5.03B
9.95x1.64x6.45x3.35% 4.99B
11.74x0.28x4.71x4.7% 4.89B
14.74x1.1x8.66x1.96% 4.57B
20.52x0.5x8.26x2.43% 2.59B
14.84x - - 5.17% 2.47B
21.92x - - 1.95% 2B
-5492.2x - - - 1.63B
Average -535.98x 1.03x 8.06x 3.69% 6.31B
Weighted average by Cap. -131.27x 1.09x 6.70x 5.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 002508 Stock
  4. Valuation Hangzhou Robam Appliances Co., Ltd.