Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-09-08			5-day change	1st Jan Change
126.90 ^CNY	-1.25%		-0.45%	-16.55%

Sep. 03	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI
Aug. 25	Jefferies Adjusts Beijing Roborock Technology's Price Target to 138 Yuan From 150 Yuan, Keeps at Buy	MT

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	32,871	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-16.56%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	26,337	24,582	21,392
Change	-	-59.58%	69.17%	7.85%	-2.72%	-30.73%	-6.67%	-12.98%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	16.2x	12.4x	10.8x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	2.06x	1.79x	1.57x
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	1.41x	1.2x	1.02x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	1.13x	0.89x	0.67x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	11.7x	8.78x	6.27x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	12.7x	9.32x	7x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-15.4x	8.65x	-19.6x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-6.49%	11.6%	-5.11%
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%	0.61%	0.91%	1.01%
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	126.90	126.90	126.90
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	259,031	-	-
Announcement Date	2/24/22	2/27/23	2/27/24	2/28/25	2/28/26	-	-	-

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.	16.37x	1.15x	11.85x	0.61%	4.96B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.77x	1.15x	5.38x	7.15%	32.37B
HISENSE HOME APPLIANCES GROUP CO., LTD.	12.53x	0.3x	5.03x	4.4%	5.14B
COWAY CO., LTD.	9.89x	1.63x	6.42x	3.37%	5.09B
ECOVACS ROBOTICS CO., LTD.	14.18x	1.08x	8.54x	2%	4.54B
KINGCLEAN ELECTRIC CO.,LTD	15.99x	-	-	4.99%	2.57B
WHIRLPOOL CORPORATION	20.29x	0.5x	8.23x	2.45%	2.56B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.45x	1.5x	10.69x	6.17%	2.24B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.79x	-	-	1.87%	2.08B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	25x	1.49x	14.43x	1.67%	1.57B
Average	15.83x	1.10x	8.82x	3.47%	6.31B
Weighted average by Cap.	11.43x	1.11x	6.81x	5.12%