Financials Viomi Technology Co., Ltd

Equities

VIOT

US92762J1034

Appliances, Tools & Housewares

Market Closed - Nasdaq 04:30:00 2024-04-26 pm EDT 5-day change 1st Jan Change
0.61 USD +5.17% Intraday chart for Viomi Technology Co., Ltd +12.98% -39.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,564 3,895 2,344 1,036 511.6 301.6 301.6 -
Enterprise Value (EV) 1 2,623 2,516 1,134 -413.4 511.6 490.4 301.6 301.6
P/E ratio 27.3 x 14.1 x 13.9 x 12.8 x -1.86 x -5.88 x -6.78 x -9.84 x
Yield - - - - - - - -
Capitalization / Revenue 1.39 x 0.84 x 0.4 x 0.2 x - 0.2 x 0.1 x 0.08 x
EV / Revenue 1.39 x 0.84 x 0.4 x 0.2 x - 0.2 x 0.1 x 0.08 x
EV / EBITDA 17,889,896 x 10,310,479 x 7,549,324 x 5,625,249 x - - - -
EV / FCF 17,069,544 x - - - - - - -
FCF Yield 0% - - - - - - -
Price to Book 3.2 x 8.64 x 1.51 x 0.65 x - - - -
Nbr of stocks (in thousands) 66,448 69,596 69,746 67,414 69,320 68,222 68,222 -
Reference price 2 7.800 8.040 5.150 2.420 1.070 0.6100 0.6100 0.6100
Announcement Date 3/18/19 3/26/20 3/25/21 3/28/22 3/27/23 3/25/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 2,561 4,648 5,826 5,304 - 2,493 2,986 3,555
EBITDA 199.2 377.8 310.5 184.2 - - - -
EBIT 1 196.9 354.2 256.2 112.1 - -136.7 -146.6 -106.7
Operating Margin 7.69% 7.62% 4.4% 2.11% - -5.48% -4.91% -3%
Earnings before Tax (EBT) 1 89.41 339 217.8 94.63 - -87.6 -136.1 -94.55
Net income 1 65.36 292.2 173.3 88.6 -275.5 -89.33 -136.1 -94.55
Net margin 2.55% 6.29% 2.98% 1.67% - -3.58% -4.56% -2.66%
EPS 2 0.2860 0.5710 0.3697 0.1885 -0.5766 -0.1701 -0.0900 -0.0620
Free Cash Flow 208.8 - - - - - - -
FCF margin 8.15% - - - - - - -
FCF Conversion (EBITDA) 104.81% - - - - - - -
FCF Conversion (Net income) 319.42% - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 3/18/19 3/26/20 3/25/21 3/28/22 3/27/23 3/25/24 - -
1CNY in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1
Net sales 1 1,487 1,889 1,256 1,659 1,057 - 1,523 1,382 1,604 1,693
EBITDA - - - - - - - - - -
EBIT 1 58.88 131.2 63.23 60.6 -31.61 - - - - -
Operating Margin 3.96% 6.95% 5.04% 3.65% -2.99% - - - - -
Earnings before Tax (EBT) 1 47 136.4 54.24 55.62 -35.34 - - - - -
Net income 1 34.92 110.6 49.11 46.07 -29.26 -54.93 - - - -
Net margin 2.35% 5.85% 3.91% 2.78% -2.77% - - - - -
EPS 2 0.0243 0.2337 0.1033 0.0958 -0.0657 -0.0371 -0.0330 -0.0470 -0.0430 -0.0390
Dividend per Share - - - - - - - - - -
Announcement Date 11/25/20 3/25/21 5/27/21 8/25/21 11/24/21 8/24/23 - - - -
1CNY in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position 940 1,379 1,210 1,450 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 209 - - - - - - -
ROE (net income / shareholders' equity) 40.5% 27.5% 17% 8.57% - - - -
ROA (Net income/ Total Assets) 14% 13.6% 7.92% 2.74% - - - -
Assets 1 466 2,154 2,189 3,228 - - - -
Book Value Per Share 2.440 0.9300 3.400 3.720 - - - -
Cash Flow per Share 0.4200 0.1600 0.4000 0.2100 - - - -
Capex 13.5 56.1 50.4 110 - - - -
Capex / Sales 0.53% 1.21% 0.87% 2.08% - - - -
Announcement Date 3/18/19 3/26/20 3/25/21 3/28/22 3/27/23 3/25/24 - -
1CNY in Million
Estimates
  1. Stock Market
  2. Equities
  3. VIOT Stock
  4. Financials Viomi Technology Co., Ltd