Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 23/10/2026			5-day change	1st Jan Change
47.23 ^CNY	+5.75%		+3.96%	-41.46%

10-12	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
09-08	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	27,327	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-41.49%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	20,907	19,713	18,146
Change	-	-52.99%	-48%	16.86%	72.47%	-49.33%	-5.71%	-7.94%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	12.8x	11.5x	10.1x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.57x	2.2x	1.9x
PEG	-	-1.5x	-0.6x	1x	0x	0.6x	1x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.23x	1.08x	0.96x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	0.94x	0.78x	0.64x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	7.44x	6.27x	5.12x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	9.02x	7.6x	6.21x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	19.4x	10.7x	7.65x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	5.16%	9.36%	13.1%
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%	2.23%	2.6%	3.01%
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	47.23	47.23	47.23
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	4/24/26 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.($)
ECOVACS ROBOTICS CO., LTD.	12.82x	0.94x	7.44x	2.23%	4.1B
MIDEA GROUP CO., LTD.	14.1x	1.37x	11.59x	5.26%	103B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.48x	1.12x	5.24x	7.6%	31.17B
SHARKNINJA, INC.	32.31x	3.58x	19.67x	0.99%	27.66B
HAIER SMART HOME CO., LTD.	9.65x	0.48x	4.79x	5.98%	25.66B
LG ELECTRONICS INDIA LIMITED	47.95x	3.71x	32.54x	0.7%	11.52B
RATIONAL AG	25.76x	4.9x	17x	2.84%	7.87B
DE'LONGHI S.P.A.	16.51x	1.3x	7.67x	2.55%	6.79B
COWAY CO., LTD.	10.65x	1.71x	6.81x	3.12%	5.61B
ZHEJIANG SUPOR CO., LTD.	16.67x	1.36x	12.44x	5.37%	4.99B
Average	19.39x	2.05x	12.52x	3.66%	22.88B
Weighted average by Cap.	17.02x	1.74x	11.89x	4.64%