Company Valuation: Hangzhou Robam Appliances Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,006 26,208 20,562 20,233 18,285 15,319 - -
Change - -22.93% -21.54% -1.6% -9.63% -16.22% - -
Enterprise Value (EV) 1 30,234 20,973 18,677 18,696 17,148 14,238 13,966 13,679
Change - -30.63% -10.95% 0.1% -8.28% -16.97% -1.91% -2.06%
P/E 25.5x 16.6x 11.9x 12.8x 14.5x 15.4x 13.1x 12.1x
PBR 3.97x 2.71x 1.96x 1.81x 1.59x 1.32x 1.29x 1.25x
PEG - 0.9x 1.24x -1.46x -0.7x -0.7x 0.7x 1.44x
Capitalization / Revenue 3.35x 2.55x 1.84x 1.8x 1.81x 1.71x 1.61x 1.56x
EV / Revenue 2.98x 2.04x 1.67x 1.67x 1.7x 1.59x 1.47x 1.39x
EV / EBITDA 18.1x 10.8x 8.58x 9.45x 10.6x 11.9x 10.3x 9.47x
EV / EBIT 19.6x 11.8x 9.4x 10.4x 11.9x 14.1x 11.9x 10.9x
EV / FCF 32.4x 14.5x 9.04x 13.3x 12.7x 17.3x 11.6x 11.3x
FCF Yield 3.08% 6.88% 11.1% 7.5% 7.86% 5.78% 8.59% 8.88%
Dividend per Share 2 0.5 0.5 0.5 0.5 0.5 0.927 0.9228 0.977
Rate of return 1.39% 1.8% 2.3% 2.33% 2.58% 5.72% 5.69% 6.03%
EPS 2 1.41 1.67 1.83 1.67 1.33 1.052 1.237 1.341
Distribution rate 35.5% 29.9% 27.3% 29.9% 37.6% 88.1% 74.6% 72.8%
Net sales 1 10,148 10,272 11,202 11,213 10,116 8,940 9,492 9,808
EBITDA 1 1,671 1,939 2,176 1,979 1,622 1,194 1,352 1,445
EBIT 1 1,544 1,775 1,988 1,790 1,437 1,013 1,174 1,256
Net income 1 1,334 1,572 1,733 1,577 1,256 993.9 1,170 1,271
Net Debt 1 -3,773 -5,235 -1,886 -1,536 -1,137 -1,081 -1,353 -1,640
Reference price 2 36.02 27.76 21.78 21.43 19.35 16.21 16.21 16.21
Nbr of stocks (in thousands) 944,095 944,095 944,095 944,130 944,939 945,023 - -
Announcement Date 24/02/22 25/04/23 24/04/24 28/04/25 29/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.41x1.59x11.93x5.72% 2.3B
14.4x1.47x11.97x5.05% 107B
9.02x1.2x6.11x6.68% 32.8B
34.71x3.84x21.12x0.92% 29.67B
11.13x0.55x5.4x5.4% 27.7B
50.32x3.9x34.22x0.64% 12.11B
26.35x5.02x17.41x2.78% 8.04B
17.71x1.45x8.52x2.24% 7.31B
10.44x1.68x6.7x3.18% 5.42B
17.57x1.45x13.24x4.99% 5.28B
Average 20.71x 2.22x 13.66x 3.76% 23.8B
Weighted average by Cap. 18.13x 1.87x 12.66x 4.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hangzhou Robam Appliances Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Hangzhou Robam Appliances Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hangzhou Robam Appliances Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hangzhou Robam Appliances Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Hangzhou Robam Appliances Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 002508 Stock
  4. Valuation Hangzhou Robam Appliances Co., Ltd.