Company Valuation: Xiaomi Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 231,057 703,572 384,440 241,347 354,655 980,532 980,532 -
Change - 204.5% -45.36% -37.22% 46.95% 176.48% 0% -
Enterprise Value (EV) 1 201,237 648,817 353,825 207,060 294,998 893,835 871,055 837,813
Change - 222.41% -45.47% -41.48% 42.47% 203% -2.55% -3.82%
P/E ratio 23.5x 33.9x 20.3x 96.8x 20.5x 50.9x 38.7x 31x
PBR 2.81x 5.42x 2.8x 1.67x 2.15x 5.25x 4.65x 4.02x
PEG - 0x -2.58x -1.1x 0x 4.5x 1.2x 1.2x
Capitalization / Revenue 1.12x 2.86x 1.17x 0.86x 1.31x 2.77x 2.3x 1.96x
EV / Revenue 0.98x 2.64x 1.08x 0.74x 1.09x 2.53x 2.04x 1.67x
EV / EBITDA 15.3x 25.2x 12.2x 31.7x 11.9x 34.2x 24.5x 18.5x
EV / EBIT 17.1x 27x 13.6x 73.5x 14.7x 43x 30.7x 23x
EV / FCF 9.86x 34.4x 135x -19.7x 8.77x 46.1x 30.5x 26.6x
FCF Yield 10.1% 2.91% 0.74% -5.08% 11.4% 2.17% 3.28% 3.76%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.41 0.825 0.76 0.1 0.69 0.7684 1.009 1.262
Distribution rate - - - - - - - -
Net sales 1 205,839 245,866 328,309 280,044 270,970 353,412 426,375 500,645
EBITDA 1 13,141 25,743 29,090 6,524 24,845 26,155 35,502 45,198
EBIT 1 11,760 24,035 26,029 2,816 20,009 20,809 28,375 36,410
Net income 1 10,103 20,313 19,339 2,474 17,475 19,620 25,725 32,955
Net Debt 1 -29,819 -54,755 -30,615 -34,287 -59,657 -86,697 -109,478 -142,719
Reference price 2 9.64 27.96 15.40 9.68 14.16 39.08 39.08 39.08
Nbr of stocks (in thousands) 23,977,155 25,167,385 24,967,962 24,940,021 25,045,738 25,091,871 25,091,871 -
Announcement Date 3/31/20 3/24/21 3/22/22 3/24/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
53.85x2.69x36.38x-.--% 142B
32.3x8.57x24.6x0.44% 3,558B
21.6x1.58x18.38x2.22% 16.35B
45.09x0.68x12.47x - 6.22B
Average 38.21x 3.38x 22.96x percentage-no-prefix 930.72B
Weighted average by Cap. 33.10x 8.30x 25.00x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 1810 Stock
  4. Valuation Xiaomi Corporation