Xiaomi Corp

Chart & Performance

D1W1MN

P/E

52.09

P/S

3.37

EPS

0.95

Div Yield, %

—

Shrs. gr., 5y

0.80%

Rev. gr., 5y

12.19%

Revenues

365.91b

+35.04%

Net income

23.66b

+35.38%

CFO

39.30b

-4.85%

Earnings

Aug 19, 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

Incorporated in

Valuation

Order:

Title CNY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CNY in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	365,906,350 35.04%	270,970,141 -3.24%	280,044,016 -14.70%
Cost of revenue	344,387,516	256,944,941	274,932,158
Unusual Expense (Income)
NOPBT	21,518,834	14,025,200	5,111,858
NOPBT Margin	5.88%	5.18%	1.83%
Operating Taxes	4,548,204	4,536,851	1,431,388
Tax Rate	21.14%	32.35%	28.00%
NOPAT	16,970,630	9,488,349	3,680,470
Net income	23,658,126 35.38%	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	13,327,297	6,895,387	3,369,763
Long-term debt	17,275,721	24,898,290	25,370,125
Deferred revenue			61,004
Other long-term liabilities	21,289,459	21,467,951	15,954,361
Net debt	(199,916,707)	(161,819,928)	(79,973,256)
Cash flow
Cash from operating activities	39,295,499	41,300,495	(4,389,730)
CAPEX		(6,268,900)	(5,799,570)
Cash from investing activities	(35,386,391)	(35,169,054)	15,548,773
Cash from financing activities	(3,998,976)	(504,972)	(7,854,799)
FCF	22,582,766	21,517,783	(396,660)
Balance
Cash	100,516,715	107,833,440	67,776,987
Long term investments	130,003,010	85,780,165	40,936,157
Excess cash	212,224,408	180,065,098	94,710,943
Stockholders' equity	189,205,119	103,921,772	81,945,508
Invested Capital	51,892,477	111,633,458	102,050,539
ROIC	20.76%	8.88%	3.55%
ROCE	8.93%	6.51%	2.76%
EV
Common stock shares outstanding	25,500,733	25,324,991	25,297,383
Price	34.50 120.87%	15.62 42.78%	10.94 -42.12%
Market cap	879,775,288 122.40%	395,576,359 42.93%	276,753,370 -42.60%
EV	680,325,924	234,022,710	197,044,716
EBITDA	27,837,103	18,861,487	8,819,251
EV/EBITDA	24.44	12.41	22.34
Interest		1,555,970	1,130,345
Interest/NOPBT		11.09%	22.11%