|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
256 140 | 229 797 | 703 249 | 382 728 | 289 243 | - | - |
Enterprise Value (EV)2 |
228 826 | 199 977 | 648 495 | 352 114 | 241 310 | 231 250 | 216 183 |
P/E ratio |
258x | 23,5x | 33,9x | 20,3x | 22,7x | 15,4x | 13,5x |
Yield |
- | - | - | - | - | - | - |
Capitalization / Revenue |
1,46x | 1,12x | 2,86x | 1,17x | 0,86x | 0,75x | 0,66x |
EV / Revenue |
1,31x | 0,97x | 2,64x | 1,07x | 0,72x | 0,60x | 0,49x |
EV / EBITDA |
118x | 15,2x | 25,2x | 12,1x | 13,1x | 9,29x | 7,01x |
Price to Book |
3,75x | 2,81x | 5,42x | 2,80x | 1,98x | 1,76x | 1,55x |
Nbr of stocks (in thousands) |
22 577 617 | 23 853 257 | 25 167 385 | 24 852 597 | 24 839 661 | - | - |
Reference price (CNY) |
11,3 | 9,63 | 27,9 | 15,4 | 11,6 | 11,6 | 11,6 |
Announcement Date |
03/19/2019 | 03/31/2020 | 03/24/2021 | 03/22/2022 | - | - | - |
1 HKD in Million 2 CNY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
114 625 | 174 900 | 205 839 | 245 866 | 328 309 | 334 385 | 383 431 | 439 322 |
EBITDA1 |
12 576 | 1 945 | 13 141 | 25 743 | 29 090 | 18 380 | 24 900 | 30 842 |
Operating profit (EBIT)1 |
- | 1 197 | 11 760 | 24 035 | 26 029 | 14 553 | 20 758 | 25 236 |
Operating Margin |
- | 0,68% | 5,71% | 9,78% | 7,93% | 4,35% | 5,41% | 5,74% |
Pre-Tax Profit (EBT)1 |
- | 13 927 | 12 163 | 21 633 | 24 417 | 15 291 | 23 002 | 27 578 |
Net income1 |
- | 13 554 | 10 103 | 20 313 | 19 339 | 12 930 | 19 217 | 22 585 |
Net margin |
- | 7,75% | 4,91% | 8,26% | 5,89% | 3,87% | 5,01% | 5,14% |
EPS2 |
-4,49 | 0,04 | 0,41 | 0,83 | 0,76 | 0,51 | 0,76 | 0,87 |
Dividend per Share2 |
- | - | - | - | - | - | - | - |
Announcement Date |
05/03/2018 | 03/19/2019 | 03/31/2020 | 03/24/2021 | 03/22/2022 | - | - | - |
1 CNY in Million 2 CNY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2019 S1 |
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
79 648 | 95 708 | 56 470 | 49 702 | 53 538 | 103 240 | 72 163 | 70 463 | 76 882 | 87 789 | 78 063 | 85 575 | 73 352 | 78 151 | 87 190 | 93 930 | 84 252 | 90 284 |
EBITDA1 |
-3 884 | - | 3 045 | 2 675 | 5 786 | - | 7 090 | 10 192 | 8 815 | 11 454 | 3 530 | 5 292 | -32,8 | 3 528 | 5 221 | 4 238 | 4 674 | 4 598 |
Operating profit (EBIT)1 |
-4 228 | - | 2 697 | 2 323 | 5 413 | - | 6 697 | 9 602 | 8 158 | 10 726 | 2 730 | 4 416 | -911 | 3 059 | 4 515 | 3 854 | 4 406 | 4 781 |
Operating Margin |
-5,31% | - | 4,78% | 4,67% | 10,1% | - | 9,28% | 13,6% | 10,6% | 12,2% | 3,50% | 5,16% | -1,24% | 3,91% | 5,18% | 4,10% | 5,23% | 5,30% |
Pre-Tax Profit (EBT)1 |
8 219 | - | 2 716 | 2 454 | 4 868 | - | 5 451 | 8 861 | 9 067 | 9 679 | 1 787 | 3 885 | -416 | 2 680 | 5 399 | 4 072 | 3 965 | 5 568 |
Net income1 |
7 646 | - | 2 436 | 2 164 | 4 498 | 6 662 | 4 881 | 8 795 | 7 793 | 8 268 | 792 | 2 486 | -588 | 2 453 | 4 320 | 3 405 | 4 875 | 4 936 |
Net margin |
9,60% | - | 4,31% | 4,35% | 8,40% | 6,45% | 6,76% | 12,5% | 10,1% | 9,42% | 1,01% | 2,90% | -0,80% | 3,14% | 4,96% | 3,63% | 5,79% | 5,47% |
EPS2 |
-0,23 | - | 0,10 | 0,09 | 0,18 | - | 0,20 | 0,35 | 0,30 | 0,32 | 0,03 | 0,10 | -0,02 | 0,11 | 0,17 | 0,15 | 0,16 | 0,18 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
08/22/2018 | 08/20/2019 | 03/31/2020 | 05/20/2020 | 08/26/2020 | 08/26/2020 | 11/24/2020 | 03/24/2021 | 05/26/2021 | 08/25/2021 | 11/23/2021 | 03/22/2022 | 05/19/2022 | - | - | - | - | - |
1 CNY in Million 2 CNY |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
- | 27 313 | 29 819 | 54 755 | 30 615 | 47 933 | 57 992 | 73 060 |
Leverage (Debt / EBITDA) |
- | -14,0x | -2,27x | -2,13x | -1,05x | -2,61x | -2,33x | -2,37x |
Free Cash Flow1 |
- | -5 200 | 20 405 | 18 853 | 2 616 | 21 271 | 20 445 | 19 906 |
ROE (Net Profit / Equities) |
- | - | 13,2% | 19,8% | 14,8% | 9,77% | 12,0% | 12,7% |
Shareholders' equity1 |
- | - | 76 773 | 102 511 | 130 452 | 132 277 | 160 290 | 177 367 |
ROA (Net Profit / Asset) |
- | 11,5% | 6,11% | 9,29% | 7,08% | 4,59% | 5,76% | 6,06% |
Assets1 |
- | 117 549 | 165 390 | 218 654 | 273 285 | 281 954 | 333 377 | 372 908 |
Book Value Per Share2 |
- | 3,03 | 3,42 | 5,16 | 5,50 | 5,90 | 6,60 | 7,50 |
Cash Flow per Share2 |
-0,10 | -0,06 | 0,97 | 0,89 | 0,38 | 0,69 | 0,84 | 1,05 |
Capex1 |
1 218 | 3 785 | 3 405 | 3 026 | 7 169 | 5 761 | 6 165 | 6 711 |
Capex / Sales |
1,06% | 2,16% | 1,65% | 1,23% | 2,18% | 1,72% | 1,61% | 1,53% |
Announcement Date |
05/03/2018 | 03/19/2019 | 03/31/2020 | 03/24/2021 | 03/22/2022 | - | - | - |
1 CNY in Million 2 CNY |
|
| |
|
|
Exclusive-Former Amazon India seller says antitrust raid illegally detained employees |
|
XIAOMI CORPORATION Multibagger in the making |
Capitalization (HKD) |
338 812 981 646 |
Capitalization (USD) |
43 178 820 968 |
Net sales (CNY) |
328 309 145 000 |
Net sales (USD) |
48 994 052 380 |
Number of employees |
33 793 |
Sales / Employee (CNY) |
9 715 300 |
Sales / Employee (USD) |
1 449 828 |
Free-Float |
58,6% |
Free-Float capitalization (HKD) |
198 505 981 390 |
Free-Float capitalization (USD) |
25 297 892 041 |
Avg. Exchange 20 sessions (CNY) |
1 902 027 966 |
Avg. Exchange 20 sessions (USD) |
283 842 407 |
Average Daily Capital Traded |
0,56% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|