Xiaomi Corporation (1810)

Basic

  • Market Cap

    HK$379.97B

  • EV

    HK$301.01B

  • Shares Out

    25.06B

  • Revenue

    CN¥263.77B

  • Employees

    33,038

Margins

  • Gross

    20.18%

  • EBITDA

    6.14%

  • Operating

    4.89%

  • Pre-Tax

    7.63%

  • Net

    6.03%

  • FCF

    12.06%

Returns (5Yr Avg)

  • ROA

    3.08%

  • ROE

    0.21%

  • ROCE

    8.82%

  • ROIC

    9.74%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$16.61

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥10.61

  • Earnings (Dil)

    CN¥0.62

  • FCF

    CN¥1.24

  • Book Value

    CN¥6.41

Growth (CAGR)

  • Rev 3Yr

    4.39%

  • Rev 5Yr

    9.76%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    2.77%

  • Dil EPS 5Yr

    -12.32%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    4.13%

  • EBITDA Fwd 2Yr

    78.31%

  • EPS Fwd 2Yr

    38.86%

  • EPS LT Growth Est

    50.75%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM
Metric
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

174,915.4

205,838.7

245,865.6

328,309.1

280,044.0

263,773.8

Total Revenues % Chg.

52.6%

17.7%

19.4%

33.5%

-14.7%

-11.9%

Cost of Goods Sold, Total

152,723.5

177,284.6

209,113.8

270,048.2

232,466.8

210,534.0

Gross Profit

22,191.9

28,554.0

36,751.9

58,260.9

47,577.2

53,239.8

Selling General & Admin Expenses, Total

10,162.4

13,482.0

18,285.8

25,719.7

26,437.2

24,111.4

R&D Expenses

5,776.8

7,492.6

9,256.1

13,167.1

16,028.1

18,334.8

Other Operating Expenses

-405.3

-699.8

-628.3

-648.5

-963.7

-2,102.8

Other Operating Expenses, Total

15,533.9

20,274.7

26,913.7

38,238.2

41,501.6

40,343.4

Operating Income

6,658.0

8,279.3

9,838.1

20,022.7

6,075.5

12,896.4

Interest Expense, Total

-384.7

-528.5

-3,364.9

-2,841.5

-1,130.3

-1,838.4

Interest And Investment Income

1,088.8

1,278.1

1,045.0

1,399.5

2,373.1

3,773.3

Net Interest Expenses

704.1

749.6

-2,319.9

-1,442.0

1,242.8

1,934.9

Income (Loss) On Equity Invest.

-614.9

-671.8

1,380.9

275.0

-400.1

-34.8

Currency Exchange Gains (Loss)

—

—

-693.2

-483.3

-998.6

-998.6

Other Non Operating Income (Expenses)

—

—

—

—

—

333.8

EBT, Excl. Unusual Items

6,747.2

8,357.1

8,205.9

18,372.5

5,919.6

14,131.6

Gain (Loss) On Sale Of Investments

4,585.1

3,799.6

13,427.5

6,044.6

-1,985.6

5,985.7

Gain (Loss) On Sale Of Assets

10.3

5.9

—

—

—

—

Other Unusual Items

2,584.5

—

—

—

—

—

EBT, Incl. Unusual Items

13,927.1

12,162.6

21,633.4

24,417.0

3,934.0

20,117.3

Income Tax Expense

449.4

2,059.7

1,320.7

5,133.8

1,431.4

4,224.9

Earnings From Continuing Operations

13,477.7

10,103.0

20,312.7

19,283.2

2,502.6

15,892.4

Minority Interest

76.1

-58.8

42.8

56.1

-28.5

6.6

Net Income

13,553.9

10,044.2

20,355.5

19,339.3

2,474.0

15,899.0

Net Income to Common Incl Extra Items

13,553.9

10,044.2

20,355.5

19,339.3

2,474.0

15,899.0

Net Income to Common Excl. Extra Items

13,553.9

10,044.2

20,355.5

19,339.3

2,474.0

15,899.0

Total Shares Outstanding

23,626.4

23,977.2

25,183.0

24,967.9

24,931.0

24,921.0

Weighted Avg. Shares Outstanding

16,069.8

23,746.5

23,986.8

24,927.5

24,828.3

24,862.0

Weighted Avg. Shares Outstanding Dil

23,562.9

24,508.8

24,668.3

25,509.4

25,297.4

25,646.7

EPS

0.8

0.4

0.8

0.8

0.1

0.6

EPS Diluted

0.0

0.4

0.8

0.8

0.1

0.6

EBITDA

7,406.2

9,089.0

11,050.0

22,029.2

8,534.1

16,207.0