RLX Technology Inc. (NYSE: RLX)

Sector: Consumer Defensive Industry: Tobacco CIK: 0001828365
Market Cap 2.87 Bn
P/B 1.27
P/E 26.73
P/S 5.63
ROIC (Qtr) 7.10
Div Yield % 0.43
Rev 1y % (Qtr) 49.32
Total Debt (Qtr) 23.24 Mn
Debt/Equity (Qtr) 0.01
Add ratio to table...

About

RLX Technology Inc., commonly known as RLX, is a prominent player in the global e-vapor industry. The company's operations span across the development, manufacturing, and distribution of e-vapor products, including rechargeable closed-system e-vapor products, disposable e-vapor products, and e-liquid products. Headquartered in Shenzhen, China, RLX has established a significant presence in the e-vapor industry on a global scale. RLX generates revenue through the sale of its products to qualified distributors within China, who then supply these products...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 181.37M provides robust 7.80x coverage of total debt 23.24M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 502.31M provide 26.28x coverage of short-term debt 19.11M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 181.37M provides exceptional 115.69x coverage of minority interest expenses 1.57M, showing strong core operations.
  • Strong tangible asset base of 2.34B provides 100.53x coverage of total debt 23.24M, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 181.37M provides 1.80x coverage of SG&A expenses 100.65M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 181.37M barely covers its investment activities of (34.52M), with a coverage ratio of -5.25, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (34.52M) provide weak support for R&D spending of 18.36M, which is -1.88x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Long-term investments of 950.93M represent a high 29.60x of fixed assets 32.13M, indicating potential overexposure to financial assets versus operational capabilities.
  • Tax assets of 5.93M provide limited offset against tax liabilities of 45.18M, which is 0.13x, indicating potential future cash flow pressure from tax obligations.
  • Cash position of 502.31M provides only -6.33x coverage of interest expenses of (79.37M), indicating potential refinancing risks in a rising rate environment.

Geographical Breakdown of Revenue (2024)

Contract with Customer, Sales Channel Breakdown of Revenue (2024)

Peer comparison

Companies in the Tobacco
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PM Philip Morris International Inc. 286.67 Bn 25.26 7.05 48.84 Bn
2 MO Altria Group, Inc. 132.50 Bn 30.66 5.43 25.70 Bn
3 BTI British American Tobacco p.l.c. 130.31 Bn 12.42 3.77 47.39 Bn
4 RLX RLX Technology Inc. 2.87 Bn 26.73 5.63 0.02 Bn
5 TPB Turning Point Brands, Inc. 2.19 Bn 81.36 10.62 0.30 Bn
6 UVV Universal Corp /Va/ 1.32 Bn 20.69 0.66 1.11 Bn
7 ISPR Ispire Technology Inc. 0.17 Bn -4.78 1.75 0.01 Bn
8 XXII 22nd Century Group, Inc. 0.00 Bn -0.15 0.08 0.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets -0.31 1.74
EV to Cash from Ops. EV/CFO -4.17 36.76
EV to Debt EV to Debt -32.54 0.92
EV to EBIT EV/EBIT -16.41 12.10
EV to EBITDA EV/EBITDA 176.09 31.94
EV to Free Cash Flow [EV/FCF] EV/FCF -4.17 53.50
EV to Market Cap EV to Market Cap -0.26 -53.22
EV to Revenue EV/Rev -1.48 3.60
Price to Book Value [P/B] P/B 1.27 5.34
Price to Earnings [P/E] P/E 26.73 21.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.31
Dividend Payout Ratio % Div Payout % (Qtr) 11.40 37.42
Dividend per Basic Share Div per Share (Qtr) 0.01 1.81
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.94 42.94
Interest Coverage Int. cover (Qtr) -0.58 -12.36
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 14.47
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 7.93 49.35
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 2.17
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 220.43 30.18
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.00 2.41
EBIT Growth (1y) % EBIT 1y % (Qtr) 231.58 30.58
EBT Growth (1y) % EBT 1y % (Qtr) 22.93 17.61
EPS Growth (1y) % EPS 1y % (Qtr) 22.27 19.96
FCF Growth (1y) % FCF 1y % (Qtr) 103.58 -140.66
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 65.95 -1.72
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.03 0.56
Cash Payout Ratio Cash Payout Ratio 0.00 0.28
Cash Ratio Cash Ratio (Qtr) 3.47 0.92
Current Ratio Curr Ratio (Qtr) 9.30 2.85
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 -1.43
Interest Cover Ratio Int Coverage (Qtr) -0.58 -12.36
Times Interest Earned Times Interest Earned (Qtr) -0.58 -12.36
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 -38.32
EBIT Margin % EBIT Margin % (Qtr) 64.33 -36.97
EBT Margin % EBT Margin % (Qtr) 24.60 -48.97
Gross Margin % Gross Margin % (Qtr) 28.80 26.54
Net Profit Margin % Net Margin % (Qtr) 21.00 -54.22