Valuation Shenzhen Rapoo Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-06-11			5-day change	1st Jan Change
18.25 ^CNY	+0.16%		+2.30%	+2.47%

04-27	Shenzhen Rapoo Technology Co., Ltd. announces an Equity Buyback for CNY 8 million worth of its shares.	CI
04-27	Shenzhen Rapoo Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,276	3,369	3,168	4,987	5,335	4,993
Change	-	2.85%	-5.96%	57.41%	6.98%	-6.41%
Enterprise Value (EV) ¹	2,589	2,626	2,351	4,123	4,386	4,037
Change	-	1.43%	-10.47%	75.36%	6.35%	-7.94%
P/E Ratio	72.4x	79.4x	86.2x	160x	145x	-1,066x
PBR	3.1x	3.05x	2.8x	4.3x	4.51x	4.32x
PEG	-	-12.7x	-6.5x	-10.4x	7.9x	9x
Capitalization / Revenue	7.28x	6.92x	7.08x	12x	12.2x	10.9x
EV / Revenue	5.75x	5.4x	5.25x	9.95x	10x	8.83x
EV / EBITDA	50.1x	62.1x	91.1x	429x	165x	-413x
EV / EBIT	65.2x	86x	163x	5,776x	250x	-213x
EV / FCF	-87.6x	73.2x	51.3x	201x	55.3x	265x
FCF Yield	-1.14%	1.37%	1.95%	0.5%	1.81%	0.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.16	0.15	0.13	0.11	0.1302	-0.0167
Distribution rate	-	-	-	-	-	-
Net sales ¹	450.1	486.8	447.5	414.5	437.6	457.2
EBITDA ¹	51.66	42.29	25.81	9.608	26.59	-9.785
EBIT ¹	39.7	30.56	14.44	0.7139	17.56	-18.95
Net income ¹	46.51	42.96	37.24	31.96	36.75	-4.715
Net Debt ¹	-686.5	-742.7	-816.8	-863.7	-949.6	-955.7
Reference price ²	11.58	11.91	11.20	17.63	18.93	17.81
Nbr of stocks (in thousands)	282,880	282,880	282,880	282,880	281,831	280,345
Announcement Date	2/8/21	3/29/22	4/7/23	3/29/24	4/1/25	4/27/26