Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 10/07/2026			5-day change	1st Jan Change
51.68 ^CNY	+1.71%		-5.49%	-35.94%

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	29,902	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-35.98%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	23,469	22,184	20,559
Change	-	-52.99%	-48%	16.86%	72.47%	-43.12%	-5.47%	-7.32%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	14.4x	12.2x	10.6x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.83x	2.43x	2.04x
PEG	-	-1.5x	-0.6x	1x	0x	0.8x	0.7x	0.7x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.34x	1.18x	1.05x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	1.06x	0.88x	0.72x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	8.64x	6.99x	5.67x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	10.6x	8.5x	6.89x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	19.6x	10.4x	8.93x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	5.1%	9.58%	11.2%
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%	2.03%	2.57%	2.63%
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	51.68	51.68	51.68
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,598	-	-
Announcement Date	22/04/22	28/04/23	27/04/24	25/04/25	25/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOVACS ROBOTICS CO., LTD.	14.42x	1.06x	8.64x	2.03%	4.41B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.24x	0.99x	4.91x	7.65%	31.51B
HISENSE HOME APPLIANCES GROUP CO., LTD.	10.28x	0.26x	4.6x	5.05%	4.66B
COWAY CO., LTD.	9.21x	1.52x	5.88x	3.54%	4.2B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.94x	0.86x	9.31x	0.79%	3.82B
WHIRLPOOL CORPORATION	25.21x	0.52x	8.33x	2.21%	2.64B
KINGCLEAN ELECTRIC CO.,LTD	16.55x	-	-	5.29%	2.4B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.2x	1.22x	7.71x	6.96%	2.11B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	21.57x	-	-	1.98%	1.95B
ONEROBOTICS (SHENZHEN) CO., LTD.	-6529.59x	-	-	-	1.93B
Average	-640.20x	0.92x	7.05x	3.94%	5.96B
Weighted average by Cap.	-200.94x	0.95x	5.86x	5.7%