Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-06-17			5-day change	1st Jan Change
97.51 ^CNY	-2.88%		-12.21%	-35.87%

Jun. 01	Roborock's Chairman Proposes Share Buyback of Up to 400 Million Yuan	MT
Jun. 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	25,258	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-35.89%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	18,519	16,516	14,743
Change	-	-59.58%	69.17%	7.85%	-2.72%	-51.3%	-10.81%	-10.73%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	12.2x	9.58x	8.41x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.58x	1.37x	1.2x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.2x	0.3x	0.6x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.11x	0.95x	0.78x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.81x	0.62x	0.46x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	8.77x	5.98x	4.22x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	9.59x	6.42x	4.78x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-12.3x	11.3x	-15.7x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-8.13%	8.85%	-6.37%
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%	0.8%	1.09%	1.17%
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	2,111	2,761	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	97.51	97.51	97.51
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.56x	0.85x	9.13x	0.78%	3.85B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.03x	0.96x	4.74x	7.91%	30.81B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.64x	0.31x	5.48x	4.47%	5.41B
ECOVACS ROBOTICS CO., LTD.	15.25x	1.14x	9.37x	1.92%	4.7B
COWAY CO., LTD.	9.37x	1.52x	5.89x	3.49%	4.21B
WHIRLPOOL CORPORATION	21.85x	0.51x	8.1x	2.25%	2.6B
KINGCLEAN ELECTRIC CO.,LTD	18.84x	-	-	5.32%	2.39B
HANGZHOU ROBAM APPLIANCES CO., LTD.	11.3x	1.32x	8.29x	6.17%	2.24B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	23.36x	-	-	1.83%	2.11B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	34.89x	1.98x	19.83x	1.21%	1.8B
Average	16.61x	1.07x	8.85x	3.54%	6.01B
Weighted average by Cap.	11.28x	0.97x	6.39x	5.54%