Valuation Shenzhen Rapoo Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-10-30			5-day change	1st Jan Change
17.89 ^CNY	-4.84%		-7.93%	+0.45%

Oct. 23	Shenzhen Rapoo Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
Oct. 09	Tranche Update on Shenzhen Rapoo Technology Co., Ltd.'s Equity Buyback Plan announced on April 27, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,276	3,369	3,168	4,987	5,335	4,993
Change	-	2.85%	-5.96%	57.41%	6.98%	-6.41%
Enterprise Value (EV) ¹	2,589	2,626	2,351	4,123	4,386	4,037
Change	-	1.43%	-10.47%	75.36%	6.35%	-7.94%
P/E	72.4x	79.4x	86.2x	160x	145x	-1,066x
PBR	3.1x	3.05x	2.8x	4.3x	4.51x	4.32x
PEG	-	-12.7x	-6.5x	-10.4x	7.9x	9x
Capitalization / Revenue	7.28x	6.92x	7.08x	12x	12.2x	10.9x
EV / Revenue	5.75x	5.4x	5.25x	9.95x	10x	8.83x
EV / EBITDA	50.1x	62.1x	91.1x	429x	165x	-413x
EV / EBIT	65.2x	86x	163x	5,776x	250x	-213x
EV / FCF	-87.6x	73.2x	51.3x	201x	55.3x	265x
FCF Yield	-1.14%	1.37%	1.95%	0.5%	1.81%	0.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.16	0.15	0.13	0.11	0.1302	-0.0167
Distribution rate	-	-	-	-	-	-
Net sales ¹	450.1	486.8	447.5	414.5	437.6	457.2
EBITDA ¹	51.66	42.29	25.81	9.608	26.59	-9.785
EBIT ¹	39.7	30.56	14.44	0.7139	17.56	-18.95
Net income ¹	46.51	42.96	37.24	31.96	36.75	-4.715
Net Debt ¹	-686.5	-742.7	-816.8	-863.7	-949.6	-955.7
Reference price ²	11.58	11.91	11.20	17.63	18.93	17.81
Nbr of stocks (in thousands)	282,880	282,880	282,880	282,880	281,831	280,345
Announcement Date	2/8/21	3/29/22	4/7/23	3/29/24	4/1/25	4/27/26

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.($)
SHENZHEN RAPOO TECHNOLOGY CO., LTD.	-	-	-	-	754M
DELL TECHNOLOGIES INC.	17.49x	1.48x	11.7x	0.6%	270B
SANDISK CORPORATION	5.07x	3.11x	3.79x	-.--%	164B
SEAGATE TECHNOLOGY HOLDINGS PLC	16.27x	7.07x	12.62x	0.47%	148B
WESTERN DIGITAL CORPORATION	15.05x	6.25x	11.16x	0.18%	137B
HEWLETT PACKARD ENTERPRISE COMPANY	19.73x	1.86x	9.54x	1.03%	73.13B
EVERPURE, INC.	130.25x	8.05x	35.5x	-.--%	42.31B
NETAPP, INC.	25.67x	4.59x	13.91x	1.05%	39.12B
QUANTA COMPUTER INC.	11.86x	0.36x	10.18x	5.98%	37.56B
ASIA VITAL COMPONENTS CO., LTD.	29.77x	5.22x	17.82x	1.41%	37.23B
Average	30.13x	4.22x	14.02x	1.19%	94.87B
Weighted average by Cap.	20.60x	3.88x	11.57x	0.68%