|
End-of-day quote
Shanghai S.E.
18/09/2026
|
5-day change | 1st Jan Change | ||
| 49.93 CNY | +1.32% |
|
-2.97% | -38.11% |
| 09-08 | ECOVACS Unveils Ozmo Roller 3.0 Technology in Deebot X12s OmniCyclone | CI |
| 09-04 | Ecovacs Robotics Launches Winbot W2s Pro Omni and Winbot W2s Pro | CI |
Company Valuation: Ecovacs Robotics Co., Ltd.
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 | 28,889 | - | - |
| Change | - | -51.55% | -42.89% | 13.19% | 72.74% | -38.15% | - | - |
| Enterprise Value (EV) 1 | 83,741 | 39,369 | 20,471 | 23,923 | 41,261 | 22,464 | 21,264 | 19,692 |
| Change | - | -52.99% | -48% | 16.86% | 72.47% | -45.56% | -5.34% | -7.4% |
| P/E | 42.8x | 24.6x | 38.7x | 33.3x | 26.4x | 13.5x | 12.1x | 10.7x |
| PBR | 17.4x | 6.63x | 3.72x | 3.76x | 5.17x | 2.71x | 2.35x | 1.99x |
| PEG | - | -1.5x | -0.6x | 1x | 0x | 0.6x | 1x | 0.8x |
| Capitalization / Revenue | 6.6x | 2.73x | 1.54x | 1.63x | 2.45x | 1.3x | 1.14x | 1.02x |
| EV / Revenue | 6.4x | 2.57x | 1.32x | 1.45x | 2.17x | 1.01x | 0.84x | 0.69x |
| EV / EBITDA | 34.8x | 19.5x | 22.3x | 15.8x | 16.7x | 7.99x | 6.76x | 5.55x |
| EV / EBIT | 37.1x | 21.7x | 32.2x | 21.1x | 21.7x | 9.62x | 8.11x | 6.72x |
| EV / FCF | 60.6x | 37.4x | 107x | 165x | 15.3x | 21.6x | 10.3x | 9.07x |
| FCF Yield | 1.65% | 2.67% | 0.93% | 0.6% | 6.55% | 4.63% | 9.68% | 11% |
| Dividend per Share 2 | 1.1 | 0.9 | 0.3 | 0.45 | 0.92 | 1.053 | 1.291 | 1.325 |
| Rate of return | 0.73% | 1.23% | 0.72% | 0.96% | 1.14% | 2.11% | 2.59% | 2.65% |
| EPS 2 | 3.53 | 2.96 | 1.07 | 1.41 | 3.06 | 3.711 | 4.14 | 4.683 |
| Distribution rate | 31.2% | 30.4% | 28% | 31.9% | 30.1% | 28.4% | 31.2% | 28.3% |
| Net sales 1 | 13,086 | 15,325 | 15,502 | 16,542 | 19,040 | 22,223 | 25,431 | 28,390 |
| EBITDA 1 | 2,409 | 2,021 | 917.4 | 1,512 | 2,469 | 2,813 | 3,147 | 3,550 |
| EBIT 1 | 2,256 | 1,817 | 635.9 | 1,135 | 1,897 | 2,335 | 2,623 | 2,929 |
| Net income 1 | 2,010 | 1,698 | 612.1 | 806.1 | 1,758 | 2,141 | 2,374 | 2,676 |
| Net Debt 1 | -2,606 | -2,462 | -3,418 | -3,116 | -5,446 | -6,425 | -7,625 | -9,198 |
| Reference price 2 | 150.95 | 72.94 | 41.44 | 47.00 | 80.68 | 49.93 | 49.93 | 49.93 |
| Nbr of stocks (in thousands) | 572,024 | 573,500 | 576,463 | 575,295 | 578,921 | 578,598 | - | - |
| Announcement Date | 22/4/22 | 28/4/23 | 27/4/24 | 25/4/25 | 24/4/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.45x | 1.01x | 7.99x | 2.11% | 4.31B | |
| 7.72x | 1.15x | 5.39x | 7.43% | 32.14B | |
| 10.21x | 1.67x | 6.59x | 3.36% | 5.1B | |
| 12.42x | 0.29x | 4.98x | 4.44% | 5.11B | |
| 15.1x | 1.02x | 10.56x | 0.66% | 4.53B | |
| 15.68x | - | - | 5.09% | 2.52B | |
| 13.85x | 1.55x | 11.03x | 6% | 2.31B | |
| 14.8x | 0.47x | 7.73x | 3.02% | 2.08B | |
| 22.54x | - | - | 1.89% | 2.06B | |
| 24.57x | 1.47x | 14.17x | 1.59% | 1.52B | |
| Average | 15.03x | 1.08x | 8.55x | 3.56% | 6.17B | |
| Weighted average by Cap. | 10.96x | 1.10x | 6.61x | 5.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 603486 Stock
- Valuation Ecovacs Robotics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
