image
Consumer Defensive - Tobacco - NYSE - CN
$ 1.81
-1.08 %
$ 2.21 B
Market Cap
30.67
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RLX stock under the worst case scenario is HIDDEN Compared to the current market price of 1.81 USD, RLX Technology Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RLX stock under the base case scenario is HIDDEN Compared to the current market price of 1.81 USD, RLX Technology Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one RLX stock under the best case scenario is HIDDEN Compared to the current market price of 1.81 USD, RLX Technology Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RLX

image
$2.5$2.5$2.4$2.4$2.3$2.3$2.2$2.2$2.1$2.1$2.0$2.0$1.9$1.9$1.8$1.8$1.7$1.7$1.6$1.6$1.5$1.515 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
2.44 B REVENUE
96.50%
-107 M OPERATING INCOME
78.43%
564 M NET INCOME
4.32%
854 M OPERATING CASH FLOW
329.96%
3.02 B INVESTING CASH FLOW
44.32%
-678 M FINANCING CASH FLOW
43.18%
736 M REVENUE
8.37%
-11.5 M OPERATING INCOME
-8.32%
122 M NET INCOME
0.00%
497 M OPERATING CASH FLOW
217.47%
1.9 B INVESTING CASH FLOW
1266.51%
-130 M FINANCING CASH FLOW
-74.33%
Balance Sheet RLX Technology Inc.
image
Current Assets 9.3 B
Cash & Short-Term Investments 8.49 B
Receivables 429 M
Other Current Assets 379 M
Non-Current Assets 7.57 B
Long-Term Investments 7.33 B
PP&E 82 M
Other Non-Current Assets 153 M
50.34 %43.48 %Total Assets$16.9b
Current Liabilities 858 M
Accounts Payable 295 M
Short-Term Debt 51.4 M
Other Current Liabilities 511 M
Non-Current Liabilities 23.2 M
Long-Term Debt 7.05 M
Other Non-Current Liabilities 16.2 M
33.54 %5.84 %57.99 %Total Liabilities$881.1m
EFFICIENCY
Earnings Waterfall RLX Technology Inc.
image
Revenue 2.44 B
Cost Of Revenue 1.72 B
Gross Profit 727 M
Operating Expenses 834 M
Operating Income -107 M
Other Expenses -671 M
Net Income 564 M
3b3b2b2b2b2b1b1b500m500m00(500m)(500m)2b(2b)727m(834m)(107m)671m564mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
29.72% GROSS MARGIN
29.72%
-4.38% OPERATING MARGIN
-4.38%
22.57% NET MARGIN
22.57%
3.45% ROE
3.45%
3.27% ROA
3.27%
-0.57% ROIC
-0.57%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis RLX Technology Inc.
image
3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)20192019202020202021202120222022202320232024202420252025
Net Income 564 M
Depreciation & Amortization 46.5 M
Capital Expenditures 0
Stock-Based Compensation 370 M
Change in Working Capital 0
Others -126 M
Free Cash Flow 842 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets RLX Technology Inc.
image
RLX has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.37% DIVIDEND YIELD
0.008 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.0090.0090.0080.0080.0070.0070.0060.0060.0050.0050.0040.0040.0030.0030.0020.0020.0010.0010.0000.0000.0080.010.0080.012023202320242024
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership RLX Technology Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, NY / ACCESS Newswire / May 7, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 1 week ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK , May 6, 2025 /PRNewswire/ -- Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE: RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. prnewswire.com - 1 week ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, May 05, 2025 (GLOBE NEWSWIRE) -- Pomerantz LLP is investigating claims on behalf of investors of  RLX Technology Inc. (“RLX” or the “Company”) (NYSE: RLX).  Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. 7980. globenewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, NY / ACCESS Newswire / May 3, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK CITY, NY / ACCESS Newswire / May 1, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, NY / ACCESS Newswire / April 30, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims on Behalf of Investors of RLX Technology Inc. – RLX NEW YORK, April 29, 2025 (GLOBE NEWSWIRE) -- Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. (“RLX” or the “Company”) (NYSE: RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. 7980. globenewswire.com - 2 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK , April 28, 2025 /PRNewswire/ -- Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE: RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. prnewswire.com - 3 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, April 25, 2025 (GLOBE NEWSWIRE) -- Pomerantz LLP is investigating claims on behalf of investors of  RLX Technology Inc. (“RLX” or the “Company”) (NYSE: RLX).  Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. 7980. globenewswire.com - 3 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK CITY, NY / ACCESS Newswire / April 24, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 3 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, NY / ACCESS Newswire / April 23, 2025 / Pomerantz LLP is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or the "Company") (NYSE:RLX). Such investors are advised to contact Danielle Peyton at newaction@pomlaw.com or 646-581-9980, ext. accessnewswire.com - 3 weeks ago
8. Profile Summary

RLX Technology Inc. RLX

image
COUNTRY CN
INDUSTRY Tobacco
MARKET CAP $ 2.21 B
Dividend Yield 0.37%
Description RLX Technology Inc., together with its subsidiaries, researchers, develops, manufactures, distributes, and sells e-vapor products in the People's Republic of China. It serves RELX branded partner stores and other retail outlets through distributors. RLX Technology Inc. was founded in 2018 and is based in Beijing, China.
Contact Junhao Central Park Plaza, Beijing, 100026 https://www.relxtech.com
IPO Date Jan. 22, 2021
Employees 381
Officers Sean Dai General Counsel & Compliance Officer Mr. Wen Yilong Co-founder & Director Mr. Chao Lu Chief Financial Officer Ms. Zhang Yueduo Head of Finance Sam Tsang Head of Capital Markets Mr. Jiang Long Co-founder & Director Ms. Wang Ying Co-founder, Chairperson of the Board of Directors & Chief Executive Officer