investorscraft@gmail.com

Intrinsic ValueBeijing Roborock Technology Co., Ltd. (688169.SS)

Previous Close$142.61
Intrinsic Value
Upside potential
Previous Close
$142.61

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

Beijing Roborock Technology operates as a leading innovator in the smart home cleaning appliance sector, specializing in the research, development, and production of robotic vacuum cleaners and other automated cleaning solutions. The company generates revenue primarily through the direct sale of its premium robotic products to consumers worldwide, leveraging advanced navigation technology, strong battery life, and multifunctional capabilities. Operating within the competitive consumer electronics and industrials machinery space, Roborock has established a distinct market position by focusing on technological sophistication and product reliability. The company targets mid-to-high-end market segments, competing with both traditional appliance manufacturers and tech-focused startups. Its strategic emphasis on continuous R&D investment has enabled it to maintain a reputation for quality and innovation, securing a loyal customer base and expanding its global footprint through both online and retail channels.

Revenue Profitability And Efficiency

Roborock reported robust revenue of approximately CNY 11.94 billion for the period, demonstrating strong market demand for its product portfolio. The company achieved a net income of CNY 1.98 billion, reflecting healthy profitability margins and effective cost management. Operating cash flow stood at CNY 1.73 billion, indicating solid cash generation from core business activities.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted EPS of CNY 10.71, supported by efficient operations and scalable production. Capital expenditures of CNY -292.5 million suggest ongoing investment in production capacity and technological advancement, aligning with its growth strategy in the competitive smart home appliance market.

Balance Sheet And Financial Health

Roborock maintains a conservative financial structure with cash and equivalents of CNY 1.46 billion against minimal total debt of CNY 154 million. This low leverage position provides significant financial flexibility and resilience, supporting both operational needs and strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company demonstrates growth potential through its innovative product pipeline and expanding global market presence. Roborock has implemented a shareholder-friendly dividend policy, distributing CNY 0.76402 per share, reflecting its commitment to returning value to investors while maintaining sufficient capital for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 52.45 billion, the market appears to value Roborock's growth prospects and technological leadership. The beta of 1.218 indicates moderate sensitivity to market movements, suggesting investor recognition of both growth potential and sector-specific risks.

Strategic Advantages And Outlook

Roborock's strategic advantages include its strong R&D capabilities, brand recognition in the premium segment, and efficient manufacturing processes. The outlook remains positive given increasing smart home adoption rates globally, though competition and technological evolution require continuous innovation to maintain market leadership.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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