Log in
Log in
E-mail
Password

Show password
Remember
Forgot password ?
Become a member for free
Sign up
Become a member for free
Sign up
New member
Sign up for FREE
New customer
Discover our services
  1. Homepage
  2. Equities
  3. Hong Kong
  4. Hong Kong Stock Exchange
  5. Xiaomi Corporation
  6. Financials
    1810   KYG9830T1067

XIAOMI CORPORATION

(1810)
  Report
Delayed Hong Kong Stock Exchange  -  04:08 2022-06-30 am EDT
13.64 HKD   -1.16%
06/30Xiaomi Reaffirms Commitment to Data Security and Privacy
PR
06/29Navitas Powers Xiaomi's First In-Box GaN 100 W Laptop Fast Charger
AQ
06/29Navitas Powers Xiaomi’s First In-Box GaN 100 W Laptop Fast Charger
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 229 797703 249382 728289 243--
Enterprise Value (EV)2 199 977648 495352 114241 310231 250216 183
P/E ratio 23,5x33,9x20,3x22,7x15,4x13,5x
Yield ------
Capitalization / Revenue 1,12x2,86x1,17x0,86x0,75x0,66x
EV / Revenue 0,97x2,64x1,07x0,72x0,60x0,49x
EV / EBITDA 15,2x25,2x12,1x13,1x9,29x7,01x
Price to Book 2,81x5,42x2,80x1,98x1,76x1,55x
Nbr of stocks (in thousands) 23 853 25725 167 38524 852 59724 839 661--
Reference price (CNY) 9,6327,915,411,611,611,6
Announcement Date 03/31/202003/24/202103/22/2022---
1 HKD in Million
2 CNY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 205 839245 866328 309334 385383 431439 322
EBITDA1 13 14125 74329 09018 38024 90030 842
Operating profit (EBIT)1 11 76024 03526 02914 55320 75825 236
Operating Margin 5,71%9,78%7,93%4,35%5,41%5,74%
Pre-Tax Profit (EBT)1 12 16321 63324 41715 29123 00227 578
Net income1 10 10320 31319 33912 93019 21722 585
Net margin 4,91%8,26%5,89%3,87%5,01%5,14%
EPS2 0,410,830,760,510,760,87
Dividend per Share2 ------
Announcement Date 03/31/202003/24/202103/22/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales1 78 06385 57573 35278 15187 19093 930
EBITDA1 3 5305 292-32,83 5285 2214 238
Operating profit (EBIT)1 2 7304 416-9113 0594 5153 854
Operating Margin 3,50%5,16%-1,24%3,91%5,18%4,10%
Pre-Tax Profit (EBT)1 1 7873 885-4162 6805 3994 072
Net income1 7922 486-5882 4534 3203 405
Net margin 1,01%2,90%-0,80%3,14%4,96%3,63%
EPS2 0,030,10-0,020,110,170,15
Dividend per Share ------
Announcement Date 11/23/202103/22/202205/19/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 ------
Net Cash position1 29 81954 75530 61547 93357 99273 060
Leverage (Debt / EBITDA) -2,27x-2,13x-1,05x-2,61x-2,33x-2,37x
Free Cash Flow1 20 40518 8532 61621 27120 44519 906
ROE (Net Profit / Equities) 13,2%19,8%14,8%9,77%12,0%12,7%
Shareholders' equity1 76 773102 511130 452132 277160 290177 367
ROA (Net Profit / Asset) 6,11%9,29%7,08%4,59%5,76%6,06%
Assets1 165 390218 654273 285281 954333 377372 908
Book Value Per Share2 3,425,165,505,906,607,50
Cash Flow per Share2 0,970,890,380,690,841,05
Capex1 3 4053 0267 1695 7616 1656 711
Capex / Sales 1,65%1,23%2,18%1,72%1,61%1,53%
Announcement Date 03/31/202003/24/202103/22/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Analysis
Exclusive-Former Amazon India seller says antitrust raid illegally detained employees
Stock Pick
 XIAOMI CORPORATION
Multibagger in the making
Key data
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%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA