First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in

Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 10.32 HKD -1.71% Market Closed
Updated: May 31, 2023
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

266B
-5%
Revenue
Growth Rates:
1 Year
-18%
3 Years
+26%
5 Years
+104%
7 Years
-
10 Years
-
5.1B
-5%
Operating Income
Growth Rates:
1 Year
-64%
3 Years
-47%
5 Years
-18%
7 Years
-
10 Years
-
7.3B
+194%
Net Income
Growth Rates:
1 Year
-34%
3 Years
-20%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Xiaomi Corp

Revenue
266B CNY
Cost of Revenue
-219.7B CNY
Gross Profit
46.5B CNY
Operating Expenses
-41.3B CNY
Operating Income
5.1B CNY
Other Expenses
2.1B CNY
Net Income
7.3B CNY

Income Statement
Xiaomi Corp

Rotate your device to view
Income Statement
Currency: CNY
Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023
Revenue
Revenue
114 625
N/A
130 505
+14%
148 861
+14%
165 607
+11%
174 914
+6%
184 259
+5%
190 975
+4%
193 790
+1%
205 839
+6%
211 784
+3%
213 371
+1%
231 873
+9%
245 866
+6%
273 046
+11%
307 297
+13%
313 197
+2%
328 309
+5%
324 779
-1%
307 161
-5%
299 572
-2%
280 044
-7%
266 170
-5%
Gross Profit
Cost of Revenue
(99 471)
(113 514)
(130 067)
(145 438)
(152 724)
(161 154)
(166 262)
(167 418)
(177 284)
(180 887)
(182 031)
(198 603)
(209 114)
(229 691)
(256 496)
(258 270)
(270 049)
(267 970)
(253 732)
(248 713)
(232 467)
(219 710)
Gross Profit
15 154
N/A
16 991
+12%
18 795
+11%
20 171
+7%
22 192
+10%
23 107
+4%
24 714
+7%
26 372
+7%
28 554
+8%
30 896
+8%
31 338
+1%
33 268
+6%
36 751
+10%
43 354
+18%
50 801
+17%
54 927
+8%
58 260
+6%
56 809
-2%
53 429
-6%
50 859
-5%
47 578
-6%
46 459
-2%
Operating Income
Operating Expenses
(9 337)
(10 678)
(22 538)
(24 475)
(25 239)
(26 473)
(17 019)
(17 700)
(20 187)
(21 221)
(22 695)
(24 400)
(26 842)
(29 707)
(33 874)
(35 439)
(40 675)
(42 468)
(44 135)
(44 748)
(42 169)
(41 311)
Selling, General & Administrative
(6 407)
(7 278)
(18 439)
(19 465)
(20 021)
(20 701)
(11 187)
(11 798)
(13 483)
(14 412)
(15 453)
(16 525)
(18 285)
(20 030)
(22 801)
(24 505)
(25 720)
(27 070)
(26 887)
(26 868)
(26 438)
(25 176)
Research & Development
(3 119)
(3 538)
(4 195)
(4 924)
(5 664)
(6 324)
(6 516)
(7 015)
(7 493)
(7 713)
(8 115)
(8 403)
(9 256)
(10 397)
(11 503)
(12 420)
(13 167)
(13 650)
(14 349)
(15 181)
(16 028)
(16 647)
Depreciation & Amortization
0
(183)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
189
322
96
(86)
446
551
685
1 113
789
904
874
528
699
720
430
1 486
(1 788)
(1 748)
(2 901)
(2 699)
297
511
Operating Income
5 816
N/A
6 313
+9%
(3 744)
N/A
(4 305)
-15%
(3 048)
+29%
(3 367)
-10%
7 695
N/A
8 672
+13%
8 368
-4%
9 676
+16%
8 645
-11%
8 870
+3%
9 910
+12%
13 649
+38%
16 928
+24%
19 489
+15%
17 587
-10%
14 342
-18%
9 295
-35%
6 112
-34%
5 409
-12%
5 148
-5%
Pre-Tax Income
Interest Income Expense
6 239
7 182
6 047
5 404
4 461
5 129
4 125
4 118
3 794
1 249
4 432
6 619
11 724
14 598
16 141
11 106
8 032
1 794
(2 401)
(2 013)
(1 391)
4 757
Non-Reccuring Items
186
186
91
0
0
(14)
(14)
0
0
(26)
256
0
0
0
1 190
0
0
0
183
0
0
0
Total Other Income
(54 071)
(54 678)
(17 141)
(3 218)
12 515
22 586
53
0
0
0
0
0
0
0
(1 201)
(1 201)
(1 202)
(1 202)
(84)
(85)
(84)
(84)
Pre-Tax Income
(41 829)
N/A
(40 996)
+2%
(14 748)
+64%
(2 120)
+86%
13 927
N/A
24 333
+75%
11 859
-51%
12 790
+8%
12 162
-5%
10 899
-10%
13 333
+22%
15 489
+16%
21 634
+40%
28 247
+31%
33 058
+17%
29 394
-11%
24 417
-17%
14 934
-39%
6 992
-53%
4 014
-43%
3 934
-2%
9 820
+150%
Net Income
Tax Provision
(2 060)
(2 053)
(1 703)
(857)
(449)
(636)
(839)
(1 731)
(2 059)
(1 828)
(1 723)
(1 534)
(1 320)
(2 304)
(3 345)
(3 758)
(5 134)
(3 971)
(2 927)
(2 211)
(1 431)
(2 571)
Income from Continuing Operations
(43 890)
(43 050)
(16 450)
(2 977)
13 478
23 697
11 020
11 059
10 103
9 071
11 608
13 953
20 312
25 941
29 711
25 636
19 284
10 964
4 066
1 803
2 502
7 249
Income to Minority Interest
63
64
77
92
76
(12)
(35)
(47)
(59)
11
20
30
43
43
43
31
56
(5)
11
5
(28)
16
Net Income (Common)
(43 827)
N/A
(42 986)
+2%
(16 374)
+62%
(2 885)
+82%
13 554
N/A
23 685
+75%
10 986
-54%
11 012
+0%
10 044
-9%
9 082
-10%
11 628
+28%
13 984
+20%
20 356
+46%
25 985
+28%
29 755
+15%
25 666
-14%
19 339
-25%
10 958
-43%
4 076
-63%
1 808
-56%
2 473
+37%
7 265
+194%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Similar Stocks
ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2023 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.