Valuation Ecovacs Robotics Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
60.67 ^CNY	-1.48%		+13.83%	-24.80%

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	35,104	-	-
Change	-	-51.55%	-42.89%	13.19%	72.74%	-24.84%	-	-
Enterprise Value (EV) ¹	83,741	39,369	20,471	23,923	41,261	28,688	27,441	25,866
Change	-	-52.99%	-48%	16.86%	72.47%	-30.47%	-4.34%	-5.74%
P/E	42.8x	24.6x	38.7x	33.3x	26.4x	16.9x	14.3x	12.5x
PBR	17.4x	6.63x	3.72x	3.76x	5.17x	3.32x	2.86x	2.41x
PEG	-	-1.5x	-0.6x	1x	0x	1x	0.8x	0.9x
Capitalization / Revenue	6.6x	2.73x	1.54x	1.63x	2.45x	1.58x	1.39x	1.24x
EV / Revenue	6.4x	2.57x	1.32x	1.45x	2.17x	1.29x	1.09x	0.91x
EV / EBITDA	34.8x	19.5x	22.3x	15.8x	16.7x	10.4x	8.59x	7.14x
EV / EBIT	37.1x	21.7x	32.2x	21.1x	21.7x	12.8x	10.5x	8.66x
EV / FCF	60.6x	37.4x	107x	165x	15.3x	24x	12.9x	11.2x
FCF Yield	1.65%	2.67%	0.93%	0.6%	6.55%	4.17%	7.74%	8.9%
Dividend per Share ²	1.1	0.9	0.3	0.45	0.92	1.036	1.326	1.36
Rate of return	0.73%	1.23%	0.72%	0.96%	1.14%	1.71%	2.19%	2.24%
EPS ²	3.53	2.96	1.07	1.41	3.06	3.582	4.229	4.841
Distribution rate	31.2%	30.4%	28%	31.9%	30.1%	28.9%	31.4%	28.1%
Net sales ¹	13,086	15,325	15,502	16,542	19,040	22,196	25,267	28,287
EBITDA ¹	2,409	2,021	917.4	1,512	2,469	2,756	3,194	3,624
EBIT ¹	2,256	1,817	635.9	1,135	1,897	2,249	2,624	2,988
Net income ¹	2,010	1,698	612.1	806.1	1,758	2,060	2,425	2,763
Net Debt ¹	-2,606	-2,462	-3,418	-3,116	-5,446	-6,416	-7,662	-9,238
Reference price ²	150.95	72.94	41.44	47.00	80.68	60.67	60.67	60.67
Nbr of stocks (in thousands)	572,024	573,500	576,463	575,295	578,921	578,598	-	-
Announcement Date	4/22/22	4/28/23	4/27/24	4/25/25	4/24/26	-	-	-

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.	16.94x	1.29x	10.41x	1.71%	5.2B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.99x	1.12x	5.52x	6.92%	34.98B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.17x	0.29x	5.08x	4.5%	5.13B
COWAY CO., LTD.	9.32x	1.54x	6.01x	3.48%	4.46B
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	14.41x	0.99x	10.79x	0.71%	4.27B
WHIRLPOOL CORPORATION	163.04x	0.51x	8.33x	2.41%	2.43B
HANGZHOU ROBAM APPLIANCES CO., LTD.	10.89x	1.29x	8.31x	6.33%	2.23B
KINGCLEAN ELECTRIC CO.,LTD	16.28x	-	-	5.38%	2.37B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.65x	-	-	1.88%	2.05B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	27.47x	1.69x	16.2x	1.46%	1.76B
Average	30.02x	1.09x	8.83x	3.48%	6.49B
Weighted average by Cap.	16.68x	1.08x	6.84x	5.11%