← All companies ← VINP Manual VIPS → ← TILE Household Durables WHR →
VIOT, Viomi Technology Co. Ltd
Revenue is Sale of Home Water Solutions (69%), Sale of Kitchen Appliances and Others (20%) and Sale of Consumables (10%).
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- A capital-intensive business, run on heavy physical assets that must be kept working and earn a return above what they cost to maintain.
- What moves the needle
- Gross margin has run about 26% and operating margin about 5.3% through the cycle, a solid spread between what it charges and what the product costs to make. The cash cycle has run negative through the cycle (a median of −47 days): the operation is paid before it pays, so working capital releases cash as the business grows rather than tying it up. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has sat near the cost of capital (median 11%). By owner earnings: roughly 5% of revenue reaches owners as cash, though it swings, and customers and suppliers fund the business through negative working capital. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →Sale of Home Water Solutions is 69% of revenue, with Sale of Kitchen Appliances and Others the other meaningful line at 20%.
- Sale of Home Water Solutions69%CN¥1.7B
- Sale of Kitchen Appliances and Others20%CN¥485M
- Sale of Consumables10%CN¥235M
- Services1%CN¥22M
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMDec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| CN¥313M | CN¥873M | CN¥2.6B | CN¥4.6B | CN¥5.8B | CN¥5.3B | CN¥1.8B | CN¥1.6B | CN¥2.1B | CN¥2.4B | CN¥2.4B | RevenueRevenue |
| 26% | 32% | 28% | 23% | 19% | 23% | 33% | 32% | 26% | 25% | 25% | Gross marginGross mgn |
| — | — | — | — | — | — | CN¥55M | CN¥110M | CN¥156M | CN¥129M | CN¥129M | Operating incomeOp. inc. |
| — | — | — | — | — | — | 3.1% | 6.7% | 7.4% | 5.3% | 5.3% | Operating marginOp. mgn |
| CN¥16M | CN¥93M | CN¥65M | CN¥294M | CN¥174M | CN¥89M | (CN¥283M) | (CN¥89M) | CN¥62M | CN¥142M | CN¥142M | Net incomeNet inc. |
| — | 14% | 27% | 13% | 20% | 6% | — | — | 21% | 8% | 8% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| CN¥15M | CN¥124M | CN¥222M | CN¥245M | CN¥185M | CN¥309M | (CN¥284M) | (CN¥103M) | CN¥716M | CN¥155M | CN¥155M | Operating cash flowOp. cash |
| CN¥1M | CN¥2M | CN¥2M | CN¥24M | CN¥54M | CN¥72M | CN¥40M | CN¥37M | CN¥29M | CN¥42M | CN¥42M | DepreciationDeprec. |
| (CN¥2M) | CN¥29M | CN¥155M | (CN¥72M) | (CN¥44M) | CN¥148M | (CN¥42M) | (CN¥51M) | CN¥625M | (CN¥29M) | (CN¥29M) | Working capital & otherWC & other |
| CN¥2M | CN¥1M | CN¥14M | CN¥56M | CN¥48M | CN¥99M | CN¥150M | CN¥103M | CN¥29M | CN¥41M | CN¥41M | CapexCapex |
| 0.5% | 0.1% | 0.5% | 1.2% | 0.8% | 1.9% | 8.4% | 6.3% | 1.3% | 1.7% | 1.7% | Capex / revenueCapex/rev |
| CN¥14M | CN¥123M | CN¥220M | CN¥222M | CN¥138M | CN¥237M | (CN¥324M) | (CN¥140M) | CN¥687M | CN¥113M | CN¥113M | Owner earningsOwner earn. |
| 4.6% | 14.0% | 8.6% | 4.8% | 2.4% | 4.5% | −18.1% | −8.6% | 32.4% | 4.7% | 4.7% | Owner earnings marginOE mgn |
| CN¥14M | CN¥123M | CN¥209M | CN¥189M | CN¥138M | CN¥210M | (CN¥435M) | (CN¥207M) | CN¥687M | CN¥113M | CN¥113M | Free cash flowFCF |
| 4.4% | 14.0% | 8.2% | 4.1% | 2.4% | 4.0% | −24.3% | −12.6% | 32.4% | 4.7% | 4.7% | Free cash flow marginFCF mgn |
| — | — | CN¥0 | CN¥47M | — | CN¥0 | — | — | — | — | CN¥0 | Dividends paidDiv. paid |
| — | — | CN¥0 | — | CN¥55M | CN¥12M | CN¥8M | CN¥6M | CN¥4M | CN¥18M | — | BuybacksBuybacks |
| — | — | — | — | — | — | 4% | 7% | 23% | 15% | 15% | ROICROIC |
| — | — | 6% | 21% | 11% | 5% | -20% | -7% | 4% | 9% | 9% | Return on equityROE |
| — | — | 6% | 18% | — | 5% | — | — | — | — | 9% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| CN¥157M | CN¥280M | CN¥1.1B | CN¥1.3B | CN¥1.2B | CN¥1.4B | CN¥599M | CN¥225M | CN¥1.1B | CN¥889M | CN¥889M | Cash & investmentsCash+inv |
| — | CN¥4M | CN¥112M | CN¥316M | CN¥427M | CN¥302M | CN¥242M | — | — | — | CN¥242M | ReceivablesReceiv. |
| — | CN¥51M | CN¥232M | CN¥418M | CN¥439M | CN¥576M | CN¥502M | CN¥157M | CN¥112M | CN¥127M | CN¥127M | InventoryInvent. |
| — | CN¥292M | CN¥548M | CN¥1.0B | CN¥1.0B | CN¥1.1B | CN¥844M | CN¥317M | CN¥772M | CN¥518M | CN¥518M | Accounts payablePayables |
| — | (CN¥237M) | (CN¥205M) | (CN¥309M) | (CN¥135M) | (CN¥190M) | (CN¥100M) | (CN¥160M) | (CN¥660M) | (CN¥391M) | (CN¥149M) | Operating working capitalOper. WC |
| — | CN¥665M | CN¥1.9B | CN¥2.9B | CN¥2.9B | CN¥2.9B | CN¥2.5B | CN¥2.3B | CN¥2.2B | CN¥2.0B | CN¥2.0B | Current assetsCur. assets |
| — | CN¥432M | CN¥852M | CN¥1.6B | CN¥1.6B | CN¥1.6B | CN¥1.3B | CN¥1.3B | CN¥1.0B | CN¥753M | CN¥753M | Current liabilitiesCur. liab. |
| — | 1.5× | 2.2× | 1.8× | 1.8× | 1.8× | 1.9× | 1.8× | 2.1× | 2.6× | 2.6× | Current ratioCurr. ratio |
| — | CN¥672M | CN¥1.9B | CN¥3.0B | CN¥3.2B | CN¥3.3B | CN¥2.9B | CN¥2.8B | CN¥2.6B | CN¥2.4B | CN¥2.4B | Total assetsAssets |
| — | — | — | — | — | CN¥16M | CN¥135M | CN¥157M | CN¥105M | CN¥77M | CN¥77M | Total debtDebt |
| — | — | — | — | — | (CN¥1.4B) | (CN¥464M) | (CN¥68M) | (CN¥993M) | (CN¥812M) | (CN¥812M) | Net debt / (cash)Net debt |
| — | (CN¥169M) | CN¥1.1B | CN¥1.4B | CN¥1.5B | CN¥1.6B | CN¥1.4B | CN¥1.3B | CN¥1.4B | CN¥1.5B | CN¥1.5B | Shareholders’ equityEquity |
| Per share | |||||||||||
| 12.2M | 25.6M | 79.6M | 216M | 216M | 221M | 210M | 208M | 207M | 211M | 211M | Shares out (diluted)Shares |
| CN¥25.56 | CN¥34.14 | CN¥32.18 | CN¥21.53 | CN¥27.02 | CN¥24.03 | CN¥8.51 | CN¥7.89 | CN¥10.25 | CN¥11.51 | CN¥11.51 | Revenue / shareRev/sh |
| CN¥1.33 | CN¥3.65 | CN¥0.82 | CN¥1.36 | CN¥0.81 | CN¥0.40 | CN¥-1.34 | CN¥-0.43 | CN¥0.30 | CN¥0.67 | CN¥0.67 | EPS (diluted)EPS |
| CN¥1.17 | CN¥4.80 | CN¥2.76 | CN¥1.03 | CN¥0.64 | CN¥1.07 | CN¥-1.54 | CN¥-0.67 | CN¥3.33 | CN¥0.54 | CN¥0.54 | Owner earnings / shareOE/sh |
| CN¥1.14 | CN¥4.80 | CN¥2.62 | CN¥0.88 | CN¥0.64 | CN¥0.95 | CN¥-2.07 | CN¥-0.99 | CN¥3.33 | CN¥0.54 | CN¥0.54 | Free cash flow / shareFCF/sh |
| — | — | CN¥0.00 | CN¥0.22 | — | CN¥0.00 | — | — | — | — | CN¥0.00 | Dividends / shareDiv/sh |
| CN¥0.13 | CN¥0.05 | CN¥0.17 | CN¥0.26 | CN¥0.22 | CN¥0.45 | CN¥0.72 | CN¥0.50 | CN¥0.14 | CN¥0.20 | CN¥0.20 | Cap. spending / shareCapex/sh |
| — | CN¥-6.61 | CN¥13.42 | CN¥6.34 | CN¥7.08 | CN¥7.46 | CN¥6.81 | CN¥6.49 | CN¥6.99 | CN¥7.24 | CN¥7.24 | Book value / shareBVPS |
The diluted share count moved ×2.09 into 2017 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×3.11 into 2018 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
The diluted share count moved ×2.71 into 2019 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | −8.5%/yr | −15.7%/yr |
| Owner earnings / share | −8.2%/yr | −3.4%/yr |
| EPS | −7.3%/yr | −3.6%/yr |
| Capital spending / share | +4.5%/yr | −2.4%/yr |
| Book value / share | — | +0.4%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business reported CN¥142M of profit but CN¥113M of owner earnings: CN¥28M less than the profit line, taken out by capital spending and the timing of cash.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | CN¥142M | CN¥62M | (CN¥89M) | (CN¥283M) | CN¥89M |
| Depreciation & amortizationnon-cash charge added back | +CN¥42M | +CN¥29M | +CN¥37M | +CN¥40M | +CN¥72M |
| Working capital & othertiming of cash in and out, other non-cash items | −CN¥29M | +CN¥625M | −CN¥51M | −CN¥42M | +CN¥148M |
| Cash from operations | CN¥155M | CN¥716M | (CN¥103M) | (CN¥284M) | CN¥309M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −CN¥41M | −CN¥29M | −CN¥37M | −CN¥40M | −CN¥72M |
| Owner earnings | CN¥113M | CN¥687M | (CN¥140M) | (CN¥324M) | CN¥237M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | — | — | −CN¥66M | −CN¥110M | −CN¥27M |
| Free cash flow | CN¥113M | CN¥687M | (CN¥207M) | (CN¥435M) | CN¥210M |
| Owner-earnings marginowner earnings ÷ revenue | 5% | 32% | -9% | -18% | 4% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
“Based on this evaluation, our management has identified the following material weaknesses.”
The figures below are only as sound as the controls that produced them. read the note →
Will it survive?
- No meaningful interest burdenLittle or no interest expense reported
What this means
Little or no interest expense reported, the business isn't leaning on lenders to operate.
- How heavy is the debt, net of cash? +CN¥812MNet cashCash CN¥807M + ST investments CN¥83M − debt CN¥77M
What this means
Cash and short-term investments exceed every dollar of debt by CN¥812M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Negative, funded by othersDSO 36 + DIO 26 − DPO 104 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money.
Is it a good business?
- Below average through the cycle4-yr median, range 4%–23%; 15% latest = NOPAT CN¥118M ÷ invested capital CN¥797MIndustry peers: median 14%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 4 years (it ran 15% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Thin through the cycle10-yr median margin, range -18%–32%; latest CN¥113M = operating cash CN¥155M − maintenance capex CN¥41MIndustry peers: median 12%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 5% of revenue this year, a 5% median across 10 years.
- Cash-backedCash from ops CN¥155M ÷ net income CN¥142M
In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Reinvests most of itDividends + buybacks CN¥18M ÷ Owner Earnings CN¥113M
What this means
Of CN¥113M Owner Earnings, CN¥18M (16%) went back to shareholders, CN¥0 dividends, CN¥18M buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 0.98×MaintainingCapex CN¥41M ÷ depreciation CN¥42M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 2 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size —Revenue ≥ $2B (a dollar floor) · CN¥2.4B
What this means
Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.
- Strong liquidity PassCurrent ratio ≥ 2× · 2.60×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt PassDebt ≤ working capital · CN¥77M vs CN¥1.2B WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability MissA profit every year (10-yr record) · 2 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 1 of 10 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth MissEarnings +33% over the record · −34%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are CN¥0.18/share (latest year CN¥0.67), the averaged base the calculator's gate runs on, and book value is CN¥7.24/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 8 of 10
What this means
Lost money in 2 year(s), look at what happened there before trusting the average.
- Return on capital ≥ 15% 1 of 4 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 5% → 6% (2-yr avg ends)
What this means
Through the cycle the operating margin widened — about 5% early to 6% lately, median 5% — pricing power intact or improving.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +22%/yr
What this means
Owner earnings grew about 22% a year over the record.
- Worst year 2022 · 3.1% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Dividend record paid
What this means
Paid a dividend in 1 of the years on record.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
The filing raises AI among its risks, but in other terms (security, regulation, energy or the like), not as a competitor to its product; it frames AI mainly as a capability.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat, and the company is using it that way.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2025Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investmentsCN¥889M
- ReceivablesCN¥242M
- InventoryCN¥127M
- Other current assetsCN¥703M
- Debt due within a yearCN¥25M
- Accounts payableCN¥518M
- Other current liabilitiesCN¥211M
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated CN¥1.6B of operating cash; how management split it reads as a cash builder, a large share of cash simply built up on the balance sheet.
- ReinvestedCN¥543M · 34%
- DividendsCN¥47M · 3%
- BuybacksCN¥103M · 7%
- Retained (debt / cash)CN¥892M · 56%
- Returned to ownersCN¥150M
12% of the owner earnings the business produced over the span, CN¥47M as dividends and CN¥103M as buybacks.
- Source of fundingOperating cash
Operating cash covered reinvestment and returns; over the span cash and short-term investments rose CN¥732M.
- Average price paid for buybacks—
Buybacks ran CN¥103M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count1624.6%
The diluted count rose from 12M to 211M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend recordCN¥0.00/sh
Paid in 1 of the years on record. It was cut at least once along the way.
- Return on what it retained24%
Of the earnings it kept rather than paid out (CN¥415M over the span), annual owner earnings (first three years vs last three) grew CN¥101M, so each retained CN¥1 added about 0.24 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Inverting the record
Invert: instead of why Viomi Technology Co. Ltd is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
1 of the 3 tests turned up something to look into; the other 2 came back clean.
- Look hereDid the share count rise anyway?1624.6%
Diluted shares grew 1624.6% over 2016–2025, even as the company spent CN¥103M on buybacks. The repurchases were outrun by issuance — to staff, in a raise, or in a deal — and the filing says which; owners' slice still shrank. Read the buyback line beside this one, not on its own.
- Is it less profitable than it was?
- Did reported profit become cash?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Household Durables
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| SNSharkNinja Inc. | $6.4B | 48% | 11.7% | 21% | 6% |
| AOSA.O. Smith Corporation | $3.8B | 39% | 19.1% | 29% | 13% |
| UIUbiquiti Inc. | $2.6B | 45% | 33.0% | 152% | 26% |
| VIOTViomi Technology Co. Ltd | CN¥2.4B | 26% | 6.0% | 11% | 5% |
| LFUSLittelfuse Inc. | $2.4B | 38% | 13.0% | 10% | 14% |
| FLNCFluence Energy Inc. | $2.3B | 4% | -5.0% | -32% | -6% |
| FELEFranklin Electric | $2.1B | 34% | 11.6% | 14% | 9% |
| HELEHelen of Troy | $1.8B | 43% | 11.8% | 11% | 12% |
| Group median | — | 38% | 11.7% | 12% | 10% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “American depositary shares, each representing three Class”; Viomi Technology Co. Ltd reports in CNY, so every figure in this tool is stated per ADS and translated at CNY 1 = $0.147 (2026-07-17, reference rate) so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed, in CNY.
Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Viomi Technology Co. Ltd has delivered.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $17M on 70M shares outstanding (a weighted average, the only count this filer tags); net cash $120M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← VINP its page in the Manual VIPS →
Industry order: ← TILE the Household Durables chapter WHR →