image
Consumer Defensive - Tobacco - NYSE - CN
$ 1.74
1.75 %
$ 2.08 B
Market Cap
29.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RLX stock under the worst case scenario is HIDDEN Compared to the current market price of 1.74 USD, RLX Technology Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RLX stock under the base case scenario is HIDDEN Compared to the current market price of 1.74 USD, RLX Technology Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RLX stock under the best case scenario is HIDDEN Compared to the current market price of 1.74 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$1.5Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
2.44 B REVENUE
96.50%
-107 M OPERATING INCOME
78.43%
552 M NET INCOME
2.01%
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 74.9 M
Other Non-Current Assets 160 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 -659 M
Net Income 552 M
3b3b2b2b2b2b1b1b500m500m00(500m)(500m)2b(2b)727m(834m)(107m)659m552mRevenueRevenueCost 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 552 M
Depreciation & Amortization 46.5 M
Capital Expenditures 0
Stock-Based Compensation 370 M
Change in Working Capital 0
Others -114 M
Free Cash Flow 854 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
0.00% 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 , April 22, 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, NY / ACCESS Newswire / April 16, 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, NY / ACCESS Newswire / April 16, 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
RLX Technology Files 2024 Annual Report on Form 20-F SHENZHEN, China , April 17, 2025 /PRNewswire/ -- RLX Technology Inc. ("RLX Technology" or the "Company") (NYSE: RLX), a leading global branded e-vapor company, today announced that it filed its annual report on Form 20-F for the fiscal year ended December 31, 2024 with the U.S. Securities and Exchange Commission (the "SEC") on April 17, 2025. The annual report on Form 20-F can be accessed on the SEC's website at https://www.sec.gov and on the Company's investor relations website at https://ir.relxtech.com. prnewswire.com - 2 weeks ago
RLX Investors Have Opportunity to Join RLX Technology Inc. Fraud Investigation with the Schall Law Firm LOS ANGELES , April 16, 2025 /PRNewswire/ -- The Schall Law Firm, a national shareholder rights litigation firm, announces that it is investigating claims on behalf of investors of RLX Technology Inc. ("RLX" or "the Company") (NYSE: RLX) for violations of the securities laws. The investigation focuses on whether the Company issued false and/or misleading statements and/or failed to disclose information pertinent to investors. prnewswire.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 / April 16, 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
RLX Investors Have Opportunity to Join RLX Technology Inc. Fraud Investigation with the Schall Law Firm LOS ANGELES--(BUSINESS WIRE)--RLX Investors Have Opportunity to Join RLX Technology Inc. Fraud Investigation with the Schall Law Firm. businesswire.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 / April 15, 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 14, 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 - 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 / April 9, 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
RLX Technology: A Mispriced Leader With Potential For Rebound RLX Technology (NYSE: RLX) is undervalued, offering a compelling risk-to-reward ratio due to its strong cash position and potential for international expansion. Despite a 92% drop from its all-time high, RLX is poised for recovery with clearer regulatory visibility and improving profitability. Catalysts for upside include stabilizing Chinese regulations, international expansion, and potential re-rating once overseas growth is fully disclosed. seekingalpha.com - 3 weeks ago
INVESTOR ALERT: Pomerantz Law Firm Investigates Claims On Behalf of Investors of RLX Technology Inc. - RLX NEW YORK, April 07, 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
8. Profile Summary

RLX Technology Inc. RLX

image
COUNTRY CN
INDUSTRY Tobacco
MARKET CAP $ 2.08 B
Dividend Yield 0.00%
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 397
Officers Mr. Chao Lu Chief Financial Officer Mr. Jiang Long Co-founder & Director Mr. Wen Yilong Co-founder & Director Ms. Wang Ying Co-founder, Chairperson of the Board of Directors & Chief Executive Officer