Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 07/09/2026			5-day change	1st Jan Change
52.64 ^CNY	+0.80%		-0.72%	-34.75%

09-04	Ecovacs Robotics Launches Winbot W2s Pro Omni and Winbot W2s Pro	CI
09-04	ECOVACS Robotics Unveils Next Generation Of Intelligent Cleaning At IFA 2026	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	30,457	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-34.79%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	24,032	22,832	21,260
Change	-	-52.99%	-48%	16.86%	72.47%	-41.76%	-4.99%	-6.89%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	14.2x	12.7x	11.2x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.86x	2.47x	2.1x
PEG	-	-1.5x	-0.6x	1x	0x	0.7x	1.1x	0.9x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.37x	1.2x	1.07x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	1.08x	0.9x	0.75x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	8.54x	7.25x	5.99x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	10.3x	8.7x	7.26x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	23.1x	11.1x	9.79x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	4.33%	9.02%	10.2%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.053	1.291	1.325
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	2%	2.45%	2.52%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.711	4.14	4.683
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	28.4%	31.2%	28.3%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,223	25,431	28,390
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,813	3,147	3,550
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,335	2,623	2,929
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,141	2,374	2,676
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,425	-7,625	-9,198
Reference price ²	150.95	72.94	41.44	47.00	80.68	52.64	52.64	52.64
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.	14.38x	1.07x	8.63x	2.02%	4.5B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.79x	1.16x	5.4x	7.14%	32.43B
COWAY CO., LTD.	10.06x	1.65x	6.5x	3.31%	5.18B
HISENSE HOME APPLIANCES GROUP CO., LTD.	12.52x	0.3x	5.06x	4.4%	5.16B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	16.81x	1.19x	12.25x	0.59%	5.09B
WHIRLPOOL CORPORATION	20.29x	0.5x	8.23x	2.45%	2.56B
KINGCLEAN ELECTRIC CO.,LTD	14.54x	-	-	5.49%	2.34B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.55x	1.51x	10.79x	6.12%	2.26B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.56x	-	-	1.89%	2.06B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	25.15x	1.5x	14.53x	1.66%	1.58B
Average	15.76x	1.11x	8.92x	3.51%	6.32B
Weighted average by Cap.	11.44x	1.12x	6.88x	5.11%