Loading...
OTCM
XIACY
Market cap164bUSD
Mar 31, Last price  
31.63USD
1D
-1.92%
1Q
44.69%
IPO
178.68%
Name

Xiaomi Corp

Chart & Performance

D1W1MN
P/E
342.07
P/S
22.06
EPS
0.67
Div Yield, %
—
Shrs. gr., 5y
1.45%
Rev. gr., 5y
9.15%
Revenues
270.97b
-3.24%
66,811,258,00068,434,161,000114,624,742,000174,915,425,000205,838,682,000245,865,633,000328,309,145,000280,044,016,000270,970,141,000
Net income
17.48b
+606.34%
-7,581,295,000553,250,000-43,826,016,00013,553,886,00010,044,164,00020,355,504,00019,339,321,0002,474,030,00017,475,173,000
CFO
41.30b
P
-2,601,311,0004,531,264,000-995,669,000-1,414,571,00023,810,354,00021,878,500,0009,785,288,000-4,389,730,00041,300,495,000
Earnings
May 21, 2025

Profile

Xiaomi Corporation, an investment holding company, provides hardware, software, and internet services in Mainland China, India, Europe, and internationally. It operates through Smartphones, IoT and Lifestyle Products, Internet Services, and Others segments. The Smartphones segment sells smartphones. The IoT and Lifestyle Products segment offers smart TVs, laptops, AI speakers, and smart routers; various IoT and other smart hardware products; and lifestyle products. The Internet Services segment provides advertising services and internet value-added services; and engages in the online game and fintech businesses. The Others segment offers hardware repair services for its products. The company also engages in the wholesale and retail of smartphones and ecosystem partners' products; development and sale of software, hardware, and electronic products; procurement and sale of smartphones, ecosystem partners' products, and spare parts; procurement of raw materials; and operation of retail stores. It is also involved in the research and development of computer software and information technology; property management and commercial factoring activities; e-commerce and market research businesses; sale of e-books; investment, asset management, project investment, property management, and investment consulting, as well as technology diffusion, transfer, and consulting activities; and provision of internet finance, consumer loan, virtual banking, software related, information technology advisory, electronic payment, and internet services. Xiaomi Corporation was incorporated in 2010 and is headquartered in Beijing, the People's Republic of China.
URL
https://www.mi.com/
IPO date
Jul 09, 2018
Employees
32,464
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
270,970,141
-3.24%
280,044,016
-14.70%
Cost of revenue
256,944,941
274,932,158
Unusual Expense (Income)
NOPBT
14,025,200
5,111,858
NOPBT Margin
5.18%
1.83%
Operating Taxes
4,536,851
1,431,388
Tax Rate
32.35%
28.00%
NOPAT
9,488,349
3,680,470
Net income
17,475,173
606.34%
2,474,030
-87.21%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,286,906)
(2,305,474)
BB yield
0.33%
0.83%
Debt
Debt current
6,895,387
3,369,763
Long-term debt
24,898,290
25,370,125
Deferred revenue
61,004
Other long-term liabilities
21,467,951
15,954,361
Net debt
(161,819,928)
(79,973,256)
Cash flow
Cash from operating activities
41,300,495
(4,389,730)
CAPEX
(6,268,900)
(5,799,570)
Cash from investing activities
(35,169,054)
15,548,773
Cash from financing activities
(504,972)
(7,854,799)
FCF
21,517,783
(396,660)
Balance
Cash
107,833,440
67,776,987
Long term investments
85,780,165
40,936,157
Excess cash
180,065,098
94,710,943
Stockholders' equity
103,921,772
81,945,508
Invested Capital
111,633,458
102,050,539
ROIC
8.88%
3.55%
ROCE
6.51%
2.76%
EV
Common stock shares outstanding
25,324,991
25,297,383
Price
15.62
42.78%
10.94
-42.12%
Market cap
395,576,359
42.93%
276,753,370
-42.60%
EV
234,022,710
197,044,716
EBITDA
18,861,487
8,819,251
EV/EBITDA
12.41
22.34
Interest
1,555,970
1,130,345
Interest/NOPBT
11.09%
22.11%