Xiaomi Corp Intrinsic Valuation and Fundamental Analysis - Xiaomi Corp - Alpha Spread

Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 19.8 HKD 1.43% Market Closed
Market Cap: 496.6B HKD
Have any thoughts about
Xiaomi Corp?
Write Note

Intrinsic Value

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 19.15 HKD. Compared to the current market price of 19.8 HKD, Xiaomi Corp is Overvalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
19.15 HKD
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Xiaomi Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Xiaomi Corp based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about Xiaomi Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Xiaomi Corp

Provide an overview of the primary business activities
of Xiaomi Corp.

What unique competitive advantages
does Xiaomi Corp hold over its rivals?

What risks and challenges
does Xiaomi Corp face in the near future?

Summarize the latest earnings call
of Xiaomi Corp.

What significant events have occurred
in Xiaomi Corp over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Xiaomi Corp.

Provide P/S
for Xiaomi Corp.

Provide P/E
for Xiaomi Corp.

Provide P/OCF
for Xiaomi Corp.

Provide P/FCFE
for Xiaomi Corp.

Provide P/B
for Xiaomi Corp.

Provide EV/S
for Xiaomi Corp.

Provide EV/GP
for Xiaomi Corp.

Provide EV/EBITDA
for Xiaomi Corp.

Provide EV/EBIT
for Xiaomi Corp.

Provide EV/OCF
for Xiaomi Corp.

Provide EV/FCFF
for Xiaomi Corp.

Provide EV/IC
for Xiaomi Corp.

Show me price targets
for Xiaomi Corp made by professional analysts.

What are the Revenue projections
for Xiaomi Corp?

How accurate were the past Revenue estimates
for Xiaomi Corp?

What are the Net Income projections
for Xiaomi Corp?

How accurate were the past Net Income estimates
for Xiaomi Corp?

What are the EPS projections
for Xiaomi Corp?

How accurate were the past EPS estimates
for Xiaomi Corp?

What are the EBIT projections
for Xiaomi Corp?

How accurate were the past EBIT estimates
for Xiaomi Corp?

Compare the revenue forecasts
for Xiaomi Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Xiaomi Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Xiaomi Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Xiaomi Corp compared to its peers.

Compare the P/E ratios
of Xiaomi Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Xiaomi Corp with its peers.

Analyze the financial leverage
of Xiaomi Corp compared to its main competitors.

Show all profitability ratios
for Xiaomi Corp.

Provide ROE
for Xiaomi Corp.

Provide ROA
for Xiaomi Corp.

Provide ROIC
for Xiaomi Corp.

Provide ROCE
for Xiaomi Corp.

Provide Gross Margin
for Xiaomi Corp.

Provide Operating Margin
for Xiaomi Corp.

Provide Net Margin
for Xiaomi Corp.

Provide FCF Margin
for Xiaomi Corp.

Show all solvency ratios
for Xiaomi Corp.

Provide D/E Ratio
for Xiaomi Corp.

Provide D/A Ratio
for Xiaomi Corp.

Provide Interest Coverage Ratio
for Xiaomi Corp.

Provide Altman Z-Score Ratio
for Xiaomi Corp.

Provide Quick Ratio
for Xiaomi Corp.

Provide Current Ratio
for Xiaomi Corp.

Provide Cash Ratio
for Xiaomi Corp.

What is the historical Revenue growth
over the last 5 years for Xiaomi Corp?

What is the historical Net Income growth
over the last 5 years for Xiaomi Corp?

What is the current Free Cash Flow
of Xiaomi Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Xiaomi Corp.

Business Breakdown

Xiaomi Corp., often celebrated as a trailblazer in the consumer electronics sector, is a Chinese company that has soared to prominence by offering high-quality smartphones, smart home devices, and lifestyle products at competitive prices. Founded in 2010 by Lei Jun and a group of co-founders, Xiaomi quickly distinguished itself with its innovative business model, which emphasizes online sales and community engagement over traditional retail channels. This strategy allowed the company to build a loyal customer base and achieve rapid growth, making it one of the world’s leading smartphone manufacturers. Beyond just smartphones, Xiaomi has diversified its portfolio to include an extensive range...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xiaomi Corp

Current Assets 199.1B
Cash & Short-Term Investments 107.7B
Receivables 38.8B
Other Current Assets 52.6B
Non-Current Assets 125.2B
Long-Term Investments 85.8B
PP&E 13.7B
Intangibles 8.6B
Other Non-Current Assets 17.1B
Current Liabilities 115.6B
Accounts Payable 62.1B
Accrued Liabilities 8.4B
Other Current Liabilities 45.1B
Non-Current Liabilities 44.7B
Long-Term Debt 22.9B
Other Non-Current Liabilities 21.7B
Efficiency

Earnings Waterfall
Xiaomi Corp

Revenue
308.5B CNY
Cost of Revenue
-241.6B CNY
Gross Profit
66.9B CNY
Operating Expenses
-45.9B CNY
Operating Income
21B CNY
Other Expenses
-2.2B CNY
Net Income
18.9B CNY

Free Cash Flow Analysis
Xiaomi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 2024, Xiaomi's revenue surged 32% year-on-year, reaching RMB 88.9 billion. The company reported a gross profit margin of 20.7% and an adjusted net profit of RMB 6.2 billion, up 20%. Xiaomi's smartphone business maintained a strong pace, with a 27% increase in revenue and a 28% rise in global shipments. The new Xiaomi SU7 EV saw over 27,000 deliveries, contributing to RMB 6.2 billion in sales and a 15.4% gross profit margin. Xiaomi revised its annual delivery target to over 120,000 vehicles, reflecting robust demand and operational efficiency .

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Xiaomi Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive Free Cash Flow
Positive Gross Profit
Positive 1-Year Revenue Growth
50/100
Profitability
Score

Xiaomi Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Xiaomi Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
81/100
Solvency
Score

Xiaomi Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Xiaomi Corp

Wall Street analysts forecast Xiaomi Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Xiaomi Corp is 23.5 HKD with a low forecast of 15.15 HKD and a high forecast of 32.45 HKD.

Lowest
Price Target
15.15 HKD
23% Downside
Average
Price Target
23.5 HKD
19% Upside
Highest
Price Target
32.45 HKD
64% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Xiaomi Corp?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Xiaomi Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about Xiaomi Corp dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Xiaomi Corp

1M 1M
+12%
6M 6M
+33%
1Y 1Y
+66%
3Y 3Y
-13%
5Y 5Y
+117%
10Y 10Y
+18%
Annual Price Range
19.8
52w Low
11.66
52w High
19.98
Price Metrics
Average Annual Return 37.51%
Standard Deviation of Annual Returns 121.88%
Max Drawdown -76%
Shares Statistics
Market Capitalization 496B HKD
Shares Outstanding 25 082 426 507
Percentage of Shares Shorted
N/A

Competitive Landscape

News

Other Videos

Profile

Xiaomi Corp Logo
Xiaomi Corp

Country

China

Industry

Technology

Market Cap

496B HKD

Dividend Yield

0%

Description

Xiaomi Corp. engages in the design, manufacture and sale of smartphone, hardware and software products. The company is headquartered in Beijing, Beijing. The company went IPO on 2018-07-09. The firm mainly conducts its businesses through four segments. The Smartphone segment is engaged in the sales of smartphones. The IoT and Lifestyle product segment is engaged in the sales of other in-house products, including smart televisions (TVs), laptops, artificial intelligence (AI) speakers and smart routers; ecosystem products, including IoT and other smart hardware products, as well as certain lifestyle products. The Internet service segment is engaged in the provision of advertising services and Internet value-added services. The Others segment is engaged in the provision of repair services for its hardware products. The firm distributes its products in domestic market and to overseas markets.

Contact

BEIJING
Beijing
Xiaomi Campus, Anningzhuang Road, Haidian District
www.mi.com

IPO

2018-07-09

Employees

31 366

Officers

See Also

Discover More
What is the Intrinsic Value of one Xiaomi Corp stock?

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 19.15 HKD.

Is Xiaomi Corp stock undervalued or overvalued?

Compared to the current market price of 19.8 HKD, Xiaomi Corp is Overvalued by 3%.

Back to Top