investorscraft@gmail.com

Intrinsic ValueEcovacs Robotics Co., Ltd. (603486.SS)

Previous Close$71.82
Intrinsic Value
Upside potential
Previous Close
$71.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ecovacs Robotics is a global leader in the design, manufacture, and sale of consumer and commercial robotic devices, operating within the competitive consumer cyclical sector. Its core revenue model is driven by direct sales of its innovative robotic product portfolio, which includes the flagship DEEBOT floor-cleaning robot, WINBOT window cleaner, ATMOBOT air purifier, and BENEBOT service assistant, alongside recurring revenue from high-margin accessories and replacement parts. The company has established a strong international footprint with operations across Europe and Asia, positioning itself as a key innovator in the smart home appliance market. It competes by leveraging its extensive research and development capabilities to deliver automated solutions that address household chores and environmental health, targeting tech-savvy consumers seeking convenience and efficiency. This strategic focus on automation and connectivity allows Ecovacs to capitalize on the growing demand for intelligent home products and maintain a significant market share in the global robotics industry.

Revenue Profitability And Efficiency

Ecovacs generated robust revenue of CNY 16.54 billion, demonstrating strong market demand for its robotic products. However, net income of CNY 806 million indicates significant cost pressures or competitive investments, resulting in a relatively thin net margin. Operating cash flow of CNY 852 million, though positive, was substantially lower than revenue, suggesting potential working capital intensity or inventory challenges in its sales cycle.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 1.41 reflects its earnings power on a per-share basis. Capital expenditures of CNY -708.6 million indicate heavy investment in manufacturing capacity, research, and development to maintain technological leadership. This significant outlay, relative to operating cash flow, points to a strategy prioritizing growth and innovation over near-term cash generation.

Balance Sheet And Financial Health

Ecovacs maintains a solid financial position with a substantial cash reserve of CNY 5.20 billion, providing ample liquidity for operations and strategic initiatives. Total debt is manageable at CNY 1.88 billion, resulting in a conservative leverage profile. The strong cash balance relative to debt underscores a low-risk balance sheet capable of weathering market volatility and funding future growth.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.45. This payout, against its earnings, suggests a balanced approach to distributing profits while retaining capital for reinvestment. The strategic focus appears to be on sustaining growth through international expansion and product innovation, supported by its solid cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 54.43 billion, the market values Ecovacs at a significant multiple to its earnings, reflecting high growth expectations. A beta of 1.705 indicates the stock is more volatile than the broader market, typical for growth-oriented technology companies where investor sentiment is sensitive to innovation cycles and competitive dynamics.

Strategic Advantages And Outlook

Ecovacs' key advantages lie in its established brand, diverse product portfolio, and global distribution network within the high-growth robotics sector. The outlook is supported by ongoing trends in home automation, though success depends on continued R&D innovation to differentiate in a competitive landscape and effectively manage operational costs to improve profitability margins over the long term.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount