Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
53.08 ^CNY	-0.45%		-4.67%	-34.21%

05-15	Ecovacs Introduces Lilmilo, an Emotional Ai Companion Robot	CI
05-05	Ecovacs Robotics Announces Availability of Ultramarine P1 Robotic Pool Cleaner	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	30,729	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-34.21%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	24,349	23,079	21,567
Change	-	-52.99%	-48%	16.86%	72.47%	-40.99%	-5.22%	-6.55%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	14.7x	12.5x	11x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	2.91x	2.5x	2.1x
PEG	-	-1.5x	-0.6x	1x	0x	0.8x	0.7x	0.8x
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	0.76x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	8.98x	7.28x	6.04x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	11.1x	8.86x	7.29x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	20.3x	10.9x	9.37x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	4.92%	9.2%	10.7%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.056	1.328	1.314
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	1.99%	2.5%	2.48%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.601	4.236	4.828
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	29.3%	31.3%	27.2%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,239	25,263	28,502
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,711	3,172	3,572
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,203	2,605	2,958
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,070	2,428	2,752
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,380	-7,650	-9,162
Reference price ²	150.95	72.94	41.44	47.00	80.68	53.08	53.08	53.08
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,923	-	-
Announcement Date	4/22/22	4/28/23	4/27/24	4/25/25	4/25/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECOVACS ROBOTICS CO., LTD.	14.81x	1.1x	9.03x	1.98%	4.57B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.01x	0.96x	4.72x	7.94%	30.7B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.46x	0.3x	5.35x	4.54%	5.31B
COWAY CO., LTD.	9.43x	1.53x	5.92x	3.46%	4.22B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	12.2x	0.81x	8.77x	0.8%	3.74B
WHIRLPOOL CORPORATION	21.05x	0.5x	8x	2.33%	2.5B
KINGCLEAN ELECTRIC CO.,LTD	19.27x	-	-	5.21%	2.44B
HANGZHOU ROBAM APPLIANCES CO., LTD.	11x	1.28x	8.05x	6.33%	2.18B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	23.13x	-	-	1.85%	2.09B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	36.36x	2.07x	20.72x	1.16%	1.88B
Average	16.57x	1.07x	8.82x	3.56%	5.97B
Weighted average by Cap.	11.23x	0.97x	6.33x	5.58%