
Beijing Roborock Technology Co Ltd
SSE:688169

Intrinsic Value
The intrinsic value of one
Beijing Roborock Technology Co Ltd
stock under the Base Case scenario is
354.36
CNY.
Compared to the current market price of 184.49 CNY,
Beijing Roborock Technology Co Ltd
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Roborock Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beijing Roborock Technology Co Ltd
Balance Sheet Decomposition
Beijing Roborock Technology Co Ltd
Current Assets | 11.8B |
Cash & Short-Term Investments | 7.8B |
Receivables | 2.3B |
Other Current Assets | 1.6B |
Non-Current Assets | 5.7B |
Long-Term Investments | 5.1B |
PP&E | 1.6B |
Intangibles | 22.4m |
Other Non-Current Assets | -1.1B |
Free Cash Flow Analysis
Beijing Roborock Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Roborock Technology Co Ltd
Revenue
|
11.9B
CNY
|
Cost of Revenue
|
-6B
CNY
|
Gross Profit
|
5.9B
CNY
|
Operating Expenses
|
-4.2B
CNY
|
Operating Income
|
1.8B
CNY
|
Other Expenses
|
224.9m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Roborock Technology Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Roborock Technology Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Roborock Technology Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Roborock Technology Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Roborock Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Roborock Technology Co Ltd
is 315.69 CNY
with a low forecast of 242.4 CNY and a high forecast of 400.5 CNY.
Dividends
Current shareholder yield for Beijing Roborock Technology Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Beijing Roborock Technology Co Ltd
stock under the Base Case scenario is
354.36
CNY.
Compared to the current market price of 184.49 CNY,
Beijing Roborock Technology Co Ltd
is
Undervalued by 48%.