|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.18 HKD | +0.74% |
|
-0.90% | -10.48% |
| Feb. 07 | How far are these giants from their peak? |  |
| Feb. 06 | Xiaomi bought back 750,000 class B shares for HK$26.2 mln, says HKEX filing | RE |
Company Valuation: Xiaomi Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 703,572 | 384,440 | 241,347 | 354,655 | 813,567 | 810,354 | 810,354 | - |
| Change | - | -45.36% | -37.22% | 46.95% | 129.4% | -0.39% | 0% | - |
| Enterprise Value (EV) 1 | 648,817 | 353,825 | 207,060 | 294,998 | 771,777 | 707,494 | 663,924 | 605,830 |
| Change | - | -45.47% | -41.48% | 42.47% | 161.62% | -8.33% | -6.16% | -8.75% |
| P/E ratio | 33.9x | 20.3x | 96.8x | 20.5x | 34.1x | 18.7x | 17x | 13.5x |
| PBR | 5.42x | 2.8x | 1.67x | 2.15x | 4.26x | 3.3x | 2.87x | 2.37x |
| PEG | - | -2.58x | -1.1x | 0x | 0.9x | 0.2x | 1.6x | 0.5x |
| Capitalization / Revenue | 2.86x | 1.17x | 0.86x | 1.31x | 2.22x | 1.73x | 1.4x | 1.2x |
| EV / Revenue | 2.64x | 1.08x | 0.74x | 1.09x | 2.11x | 1.51x | 1.15x | 0.9x |
| EV / EBITDA | 25.2x | 12.2x | 31.7x | 11.9x | 25x | 13.4x | 11.3x | 8.38x |
| EV / EBIT | 27x | 13.6x | 73.5x | 14.7x | 31.5x | 14.2x | 11.8x | 8.54x |
| EV / FCF | 34.4x | 135x | -19.7x | 8.77x | 26.8x | 15.7x | 14x | 9.02x |
| FCF Yield | 2.91% | 0.74% | -5.08% | 11.4% | 3.73% | 6.37% | 7.15% | 11.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.825 | 0.76 | 0.1 | 0.69 | 0.95 | 1.669 | 1.842 | 2.316 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 245,866 | 328,309 | 280,044 | 270,970 | 365,906 | 469,766 | 578,017 | 676,583 |
| EBITDA 1 | 25,743 | 29,090 | 6,524 | 24,845 | 30,821 | 52,637 | 58,742 | 72,257 |
| EBIT 1 | 24,035 | 26,029 | 2,816 | 20,009 | 24,503 | 49,739 | 56,260 | 70,905 |
| Net income 1 | 20,313 | 19,339 | 2,474 | 17,475 | 23,578 | 43,832 | 50,339 | 61,430 |
| Net Debt 1 | -54,755 | -30,615 | -34,287 | -59,657 | -41,790 | -102,860 | -146,430 | -204,524 |
| Reference price 2 | 27.96 | 15.40 | 9.68 | 14.16 | 32.42 | 31.24 | 31.24 | 31.24 |
| Nbr of stocks (in thousands) | 25,167,385 | 24,967,962 | 24,940,021 | 25,045,738 | 25,094,939 | 25,939,553 | 25,939,553 | - |
| Announcement Date | 3/24/21 | 3/22/22 | 3/24/23 | 3/19/24 | 3/18/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.72x | 1.51x | 13.44x | -.--% | 117B | |
| 32.81x | 8.68x | 24.77x | 0.38% | 4,083B | |
| 27.3x | 0.89x | 16.54x | 2.37% | 10.04B | |
| 23.01x | 1.15x | 8.8x | 0.07% | 5.98B | |
| Average | 25.46x | 3.06x | 15.89x | 0.71% | 1,054B | |
| Weighted average by Cap. | 32.39x | 8.45x | 24.41x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 1810 Stock
- Valuation Xiaomi Corporation
Select your edition
All financial news and data tailored to specific country editions
