Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Stock Exchange of Hong Kong  >  Xiaomi Corp    1810   KYG9830T1067

XIAOMI CORP

(1810)
  Report
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 114 625 174 900 204 771 252 039 298 158
EBITDA 12 576 1 945 12 632 15 909 18 986
Operating profit (EBIT) - 1 197 10 943 13 692 17 253
Pre-Tax Profit (EBT) - 13 927 11 613 14 034 17 820
Net income - 13 554 9 815 11 640 14 562
P/E ratio - - 28,3x 23,7x 19,6x
EPS ( CNY ) -4,49 0,04 0,41 0,49 0,60
Dividend per Share ( CNY ) - - - - -
Yield - - - - -
Reference price ( CNY ) - - 11,692 11,692 11,692
Announcement Date 05/03/2018
12:00am
03/19/2019
10:20am
- - -
Finances - Leverage
Actuals in  CNY Estimates in  CNY
Fiscal Period December 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - -
Finance 0,00 27 313 32 339 43 212 50 953
Operating income (EBITDA) 12 576 1 945 12 632 15 909 18 986
Leverage
(Debt/EBITDA)
- - - - -
Capital Expenditure 1 218 3 785 3 067 3 226 3 619
Free Cash Flow (FCF) - -5 200 12 673 12 542 16 620
Book Value Per Share (BVPS) (  ) - 3,03 3,61 4,14 4,72
Cash Flow per Share ( CNY ) -0,10 -0,06 0,54 0,53 0,71
Announcement Date 12/31/1969
07:00pm
03/19/2019
10:20am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 280 275 M CNY -
Entreprise Value (EV) 247 936 M CNY 237 063 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 28,3x 23,7x
Capitalization / Revenue 1,37x 1,11x
EV / Revenue 1,21x 0,98x
EV / EBITDA 19,6x 15,6x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 3,24x 2,82x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 5,34% 5,43%
Operating Leverage (Delta EBIT / Delta Sales) 47,7x 1,09x
Net Margin (Net Profit / Revenue) 4,79% 4,62%
ROA (Net Profit / Asset) 6,51% 6,88%
ROE (Net Profit / Equities) 13,7% 13,8%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   1,50% 1,28%
Cash Flow / Sales 6,32% 5,06%
Capital Intensity (Assets / Sales) 0,74x 0,67x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend