Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-10-28			5-day change	1st Jan Change
46.83 ^CNY	+2.90%		-1.51%	-41.96%

Oct. 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
Sep. 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	27,096	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-41.99%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	20,675	19,481	17,915
Change	-	-52.99%	-48%	16.86%	72.47%	-49.89%	-5.78%	-8.04%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	12.7x	11.4x	10x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.55x	2.19x	1.89x
PEG	-	-1.5x	-0.6x	1x	0x	0.6x	1x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.22x	1.07x	0.95x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	0.93x	0.77x	0.63x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	7.35x	6.2x	5.05x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	8.92x	7.51x	6.13x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	19.2x	10.6x	7.55x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	5.22%	9.47%	13.2%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.055	1.228	1.424
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	2.25%	2.62%	3.04%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.683	4.095	4.675
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	28.6%	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	2,811	3,144	3,546
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,317	2,593	2,924
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,125	2,350	2,673
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,421	-7,615	-9,181
Reference price ²	150.95	72.94	41.44	47.00	80.68	46.83	46.83	46.83
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,598	-	-
Announcement Date	4/22/22	4/28/23	4/27/24	4/25/25	4/24/26	-	-	-

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.	12.36x	0.9x	7.08x	2.32%	3.95B
MIDEA GROUP CO., LTD.	14.04x	1.36x	11.53x	5.32%	103B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	8.27x	1.15x	5.77x	7.22%	30.65B
SHARKNINJA, INC.	32.5x	3.6x	19.79x	0.98%	27.83B
HAIER SMART HOME CO., LTD.	9.51x	0.47x	4.7x	6.07%	25.24B
LG ELECTRONICS INDIA LIMITED	49.95x	3.87x	33.96x	0.65%	11.99B
RATIONAL AG	25.99x	4.95x	17.16x	2.82%	7.9B
DE'LONGHI S.P.A.	17.09x	1.39x	8.19x	2.32%	7.03B
COWAY CO., LTD.	10.37x	1.68x	6.67x	3.2%	5.45B
ZHEJIANG SUPOR CO., LTD.	16.7x	1.38x	12.55x	5.25%	5.02B
Average	19.68x	2.07x	12.74x	3.62%	22.78B
Weighted average by Cap.	17.36x	1.77x	12.11x	4.6%