Yushu Technology Co., Ltd.

¥656.62As of Sun 8 Nov 2026, 12:00 UTC

SSE:688836Technology

Country China

PE (Fwd) •••

TSR 10Y CAGR —

Div yield —

ROE —

Computer Hardware

Beta (5Y) —

PE TTM 436.2

TSR TTM —

Mkt cap ¥265.6B

ROIC 49.89%

SE Grade™

Value

Quality

Moat

Consensus

Reference

¥720

9.62%

(47.93%)

Hold 12|4|7|3|10

TTM

FYE 31 Dec CNY

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

15.57

Revenue¥B

34.73

36.14

37.89

40.29

41.64

42.74

44.39

46.25

48.62

52.08

17.42

4.58%

4.82%

21.17

Revenue growth%

22.62

22.19

23.08

23.78

21.40

23.78

22.04

21.45

22.99

23.52

10.16

22.99

22.81

2.23

Gross margin%

0.40

1.22

2.31

3.00

1.33

2.76

0.40

1.82

4.41

24.79

1.82

1.58

23.57

Operating margin%

23.90

26.65

24.94

26.19

25.24

22.50

24.34

26.62

24.52

22.63

14.86

24.34

24.73

16.58

Net margin%

13.87

12.63

10.62

9.40

9.37

6.82

7.12

7.57

6.23

3.86

3.57

6.82

8.47

16.60

P/E ratio (avg)x

28.87

34.28

39.74

43.94

46.56

46.89

45.77

45.96

47.39

49.57

24.14

46.89

45.86

34.76

EV/EBITx

12.32

13.91

14.49

13.82

15.61

16.50

16.20

15.93

17.66

19.52

9.733

16.50

15.77

26.62

FCF yield (avg)%

25.24

24.34

26.12

24.98

23.14

25.69

28.42

29.86

28.97

31.06

17.74

28.97

25.90

16.88

FCF margin%

19.02

17.39

15.30

13.86

16.60

13.91

11.00

10.98

12.90

15.70

12.67

12.90

14.60

1.741

FCF / Net incomex

0.878

1.015

1.049

1.003

0.988

1.146

1.259

1.313

1.420

1.595

0.284

1.313

1.098

14.86

ROIC%

30.49

28.20

27.73

27.67

28.94

28.63

27.16

24.19

22.88

24.79

3.81

24.79

27.70

9.41

Return on equity%

6.49

7.39

7.36

4.43

5.05

4.70

3.64

6.39

4.41

2.52

15.17

4.41

4.87

27.65

Return on assets%

14.76

15.18

14.23

14.00

11.57

13.48

11.19

9.65

9.02

7.88

2.89

9.65

12.53

106.68

EPS¥

22.33

23.05

20.76

21.36

20.92

20.37

20.22

20.25

19.88

17.93

111.74

(3.05%)

(1.53%)

—

15.36

EPS growth%

15.30

17.14

16.96

17.95

15.00

14.28

14.63

14.04

15.98

14.15

7.27

14.28

15.15

32.94

Bookvalue per sh¥

92.17

99.27

88.18

97.35

97.80

94.92

105.15

108.69

97.16

107.27

43.43

1.87%

1.04%

—

55.41

FCF per share¥

230.73

260.82

275.41

266.70

289.74

267.05

250.68

232.44

247.58

276.12

155.65

(0.96%)

2.89%

—

24.29

Dividend per sh¥

45.94

47.15

48.04

48.71

53.01

53.49

59.60

67.56

66.01

66.04

142.92

4.49%

3.79%

—

19.69

Div yield (avg)%

2.00

1.11

3.54

5.25

4.63

6.81

8.52

8.57

9.68

6.98

17.68

8.52

6.03

10.22

Payout ratio%

7.75

5.58

7.07

7.93

5.07

7.15

10.13

7.59

10.45

8.76

21.77

8.76

7.67

412.7

Shares (diluted)M

604.0

642.5

619.0

598.1

699.9

695.5

804.5

831.2

885.7

980.7

415.8

6.98%

6.38%

8.65

Buyback yield%

1.15

3.31

2.11

2.79

5.72

2.91

1.32

2.46

0.52

0.40

26.78

1.32

2.28

1.176

D/E ratiox

1.029

1.102

1.164

1.197

1.328

1.488

1.395

1.382

1.452

1.396

0.809

1.396

1.355

54.36

Enterprise value¥B

11.07

11.99

11.15

11.38

10.52

10.86

10.97

10.66

9.775

10.64

36.36

0.24%

0.46%

36.68

LT debt¥B

46.62

47.36

53.82

50.49

54.87

50.36

52.99

58.65

59.38

56.17

4.582

0.47%

2.28%

Peers (US$39.81B)

Cap (US$)

Hygon Information…

65.89B

128.1x

Hangzhou Hikvision…

48.43B

18.16x

Moore Threads Technolo…

23.74B

—

Quanta Computer Inc.

33.82B

13.19x

Capital

TTM

10Y

Leveragex

0.935

8.331

5.895

EBIT/Intx

0.804

0.902

0.873

Own earn%

289.33

115.49

113.38

Sh yield%

28.34

9.85

8.88

Owners

Insiders/Inst%

11.18

80.02

Short interest%

2.08

SBC / revenue%

1.61

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

Op margin range%

22–27

$1 testx

—

Incr. ROIC%

Yushu Technology Co., Ltd. engages in the research, development, production, and sale of consumer- and industry-class general-purpose legged and humanoid robots. The company offers humanoid robots, robotic arms, perception systems, and components, such as bionic robot joint motors and super robot waterproof joints.

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

¥52.08B

4.82%

1.00×

Cost of revenue

¥29.38B

4.86%

1.00×

Operating expenses

¥9.144B

4.66%

0.98×