Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 15/07/2026			5-day change	1st Jan Change
53.20 ^CNY	+5.26%		+2.52%	-34.06%

07-03	Ecovacs Robotics Adjusts Conversion Price of A-Share Convertible Bonds	MT
05-15	Ecovacs Introduces Lilmilo, an Emotional Ai Companion Robot	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	30,781	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-34.1%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	24,348	23,064	21,439
Change	-	-52.99%	-48%	16.86%	72.47%	-40.99%	-5.28%	-7.04%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	14.8x	12.5x	10.9x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.91x	2.5x	2.1x
PEG	-	-1.5x	-0.6x	1x	0x	0.9x	0.7x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.38x	1.22x	1.08x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	1.09x	0.91x	0.75x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	8.96x	7.27x	5.92x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	11x	8.83x	7.18x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	20.3x	10.9x	9.31x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	4.92%	9.21%	10.7%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.049	1.33	1.358
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	1.97%	2.5%	2.55%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.585	4.24	4.867
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	29.3%	31.4%	27.9%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,239	25,312	28,548
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,716	3,174	3,624
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,216	2,611	2,985
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,061	2,431	2,773
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,433	-7,718	-9,343
Reference price ²	150.95	72.94	41.44	47.00	80.68	53.20	53.20	53.20
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,598	-	-
Announcement Date	4/22/22 A	4/28/23 A	4/27/24 A	4/25/25 A	4/25/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOVACS ROBOTICS CO., LTD.	14.1x	1.03x	8.4x	2.08%	4.32B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.4x	1.02x	5.04x	7.47%	32.31B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.55x	0.26x	4.73x	4.91%	4.75B
COWAY CO., LTD.	9.61x	1.57x	6.14x	3.38%	4.44B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.9x	0.86x	9.27x	0.79%	3.81B
WHIRLPOOL CORPORATION	27.09x	0.51x	8.31x	2.34%	2.51B
KINGCLEAN ELECTRIC CO.,LTD	14.79x	-	-	5.92%	2.15B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.22x	1.22x	7.72x	6.96%	2.11B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.44x	-	-	1.99%	1.94B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	27.55x	1.69x	16.25x	1.45%	1.75B
Average	15.57x	1.02x	8.23x	3.73%	6.01B
Weighted average by Cap.	10.87x	1.00x	6.24x	5.52%