Valuation Xiaomi Corporation

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:19 06/03/2026 GMT			5-day change	1st Jan Change
33.42 ^HKD	+3.79%		-4.24%	-14.96%

03-04	Apple debuts $599 MacBook Neo to challenge Chromebooks, Windows PCs	RE
03-04	Xiaomi Co-Founder to Buy 1% Stake in Miami Dolphins Owner for $12.5 Billion	MT

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	763,462	763,462	-
Change	-	-45.36%	-37.22%	46.95%	129.4%	-6.16%	0%	-
Enterprise Value (EV) ¹	648,817	353,825	207,060	294,998	771,777	665,627	626,063	572,007
Change	-	-45.47%	-41.48%	42.47%	161.62%	-13.75%	-5.94%	-8.63%
P/E ratio	33.9x	20.3x	96.8x	20.5x	34.1x	18.5x	18.1x	13.9x
PBR	5.42x	2.8x	1.67x	2.15x	4.26x	3.22x	2.76x	2.3x
PEG	-	-2.58x	-1.1x	0x	0.9x	0.3x	8.49x	0.5x
Capitalization / Revenue	2.86x	1.17x	0.86x	1.31x	2.22x	1.65x	1.39x	1.18x
EV / Revenue	2.64x	1.08x	0.74x	1.09x	2.11x	1.44x	1.14x	0.88x
EV / EBITDA	25.2x	12.2x	31.7x	11.9x	25x	13.4x	12.4x	8.77x
EV / EBIT	27x	13.6x	73.5x	14.7x	31.5x	14.3x	12.4x	8.82x
EV / FCF	34.4x	135x	-19.7x	8.77x	26.8x	16.1x	12.1x	8.59x
FCF Yield	2.91%	0.74%	-5.08%	11.4%	3.73%	6.21%	8.27%	11.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.825	0.76	0.1	0.69	0.95	1.595	1.629	2.117
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	245,866	328,309	280,044	270,970	365,906	463,105	550,753	646,871
EBITDA ¹	25,743	29,090	6,524	24,845	30,821	49,846	50,325	65,191
EBIT ¹	24,035	26,029	2,816	20,009	24,503	46,666	50,463	64,828
Net income ¹	20,313	19,339	2,474	17,475	23,578	41,962	43,961	56,311
Net Debt ¹	-54,755	-30,615	-34,287	-59,657	-41,790	-97,835	-137,399	-191,456
Reference price ²	27.96	15.40	9.68	14.16	32.42	29.47	29.47	29.47
Nbr of stocks (in thousands)	25,167,385	24,967,962	24,940,021	25,045,738	25,094,939	25,908,547	25,908,547	-
Announcement Date	24/03/21	22/03/22	24/03/23	19/03/24	18/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XIAOMI CORPORATION	18.47x	1.44x	13.35x	-.--%	111B
APPLE INC.	30.3x	8.01x	22.87x	0.41%	3,780B
SHENZHEN TRANSSION HOLDINGS CO., LTD.	26.85x	0.87x	16.21x	2.28%	9.93B
WINGTECH TECHNOLOGY CO.,LTD	22.14x	1.11x	8.45x	0.07%	5.79B
Average	24.44x	2.86x	15.22x	0.69%	976.56B
Weighted average by Cap.	29.94x	7.80x	22.57x	0.41%