Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 10/09/2026			5-day change	1st Jan Change
121.80 ^CNY	-3.94%		-5.62%	-19.90%

04/09	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI
25/08	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	31,183	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-20.85%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	24,649	22,894	19,704
Change	-	-59.58%	69.17%	7.85%	-2.72%	-35.17%	-7.12%	-13.93%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	15.5x	11.9x	10.4x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.98x	1.72x	1.51x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.7x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.34x	1.13x	0.97x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	1.06x	0.83x	0.61x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	10.9x	8.18x	5.78x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	11.9x	8.68x	6.44x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-14.4x	8.06x	-18x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-6.93%	12.4%	-5.55%
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%	0.64%	0.95%	1.05%
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	121.80	121.80	121.80
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	256,018	-	-
Announcement Date	24/2/22	27/2/23	27/2/24	28/2/25	28/2/26	-	-	-

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.	16.15x	1.11x	11.49x	0.62%	4.84B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.76x	1.15x	5.42x	7.39%	32.35B
HISENSE HOME APPLIANCES GROUP CO., LTD.	12.49x	0.3x	5.03x	4.41%	5.14B
COWAY CO., LTD.	9.9x	1.63x	6.42x	3.37%	5.12B
ECOVACS ROBOTICS CO., LTD.	13.86x	1.05x	8.29x	2.05%	4.43B
KINGCLEAN ELECTRIC CO.,LTD	16.01x	-	-	4.99%	2.57B
WHIRLPOOL CORPORATION	19.02x	0.49x	8.05x	2.62%	2.4B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.46x	1.5x	10.7x	6.17%	2.24B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.07x	-	-	1.93%	2.01B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	25.21x	1.51x	14.56x	1.66%	1.58B
Average	15.59x	1.09x	8.75x	3.52%	6.27B
Weighted average by Cap.	11.27x	1.10x	6.76x	5.27%