Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 26/10/2026			5-day change	1st Jan Change
113.50 ^CNY	+0.92%		+7.15%	-25.36%

10-08	Tranche Update on Beijing Roborock Technology Co., Ltd.'s Equity Buyback Plan announced on August 13, 2026.	CI
09-04	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI

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	29,058	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-26.24%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	22,524	20,769	17,579
Change	-	-59.58%	69.17%	7.85%	-2.72%	-40.76%	-7.79%	-15.36%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	14.6x	11.4x	9.7x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.85x	1.61x	1.43x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.5x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.25x	1.05x	0.91x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	0.97x	0.75x	0.55x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	9.98x	7.46x	5.17x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	10.8x	8.18x	5.74x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-13.2x	7.43x	-16.1x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-7.59%	13.5%	-6.22%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.7701	1.148	1.27
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.68%	1.01%	1.12%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.796	9.942	11.7
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.88%	11.5%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,274	27,543	32,098
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,257	2,782	3,398
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,078	2,539	3,060
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,027	2,550	3,024
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	113.50	113.50	113.50
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	256,018	-	-
Announcement Date	2/24/22 A	2/27/23 A	2/27/24 A	2/28/25 A	2/28/26 A	-	-	-

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.	14.56x	0.97x	9.98x	0.68%	4.36B
MIDEA GROUP CO., LTD.	14.11x	1.37x	12.23x	5.29%	103B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.47x	1.12x	5.23x	7.61%	31.12B
SHARKNINJA, INC.	32.68x	3.62x	19.9x	0.98%	27.98B
HAIER SMART HOME CO., LTD.	9.6x	0.48x	4.77x	6.01%	25.53B
LG ELECTRONICS INDIA LIMITED	48.27x	3.73x	32.77x	0.7%	11.57B
RATIONAL AG	25.8x	4.91x	17.03x	2.84%	7.87B
DE'LONGHI S.P.A.	16.96x	1.35x	7.95x	2.34%	7B
COWAY CO., LTD.	10.43x	1.68x	6.7x	3.18%	5.49B
ZHEJIANG SUPOR CO., LTD.	16.77x	1.38x	12.74x	5.29%	5B
Average	19.67x	2.06x	12.93x	3.49%	22.92B
Weighted average by Cap.	17.17x	1.75x	12.29x	4.62%