RY 175.42 -0.2162% SHOP 157.15 -0.958% TD 79.04 0.0886% ENB 61.42 0.7711% BN 86.09 -0.3934% TRI 231.36 0.0562% CNQ 47.61 0.8046% CP 105.71 -1.4083% CNR 154.12 -1.2811% BMO 133.23 -0.2396% BNS 77.09 -3.3839% CSU 4762.73 -0.5755% CM 89.48 -0.633% MFC 45.25 -0.2645% ATD 82.67 -0.4336% NGT 58.69 2.2296% TRP 68.72 0.7034% SU 54.51 -1.1067% WCN 268.52 0.1492% L 186.4 1.1998%
Last update at 2024-12-03T16:44:00Z
Xiaomi stock target raised at Goldman on EV success
Fri 04 Oct 24, 04:48 PMXiaomi asks India to recall antitrust report on Walmart's Flipkart, sources say
Mon 23 Sep 24, 07:00 AMXiaomi, Honor look ready to push tri-fold handsets, following the lead of Huawei's Mate XT
Fri 20 Sep 24, 09:30 AMTest drive at 140mph: Alibaba's Taobao puts Xiaomi car buyers behind virtual wheel
Sun 15 Sep 24, 09:30 AMIndia accuses Samsung, Xiaomi of colluding with Amazon, Flipkart
Sat 14 Sep 24, 09:30 AMExclusive-India accuses Samsung, Xiaomi of colluding with Amazon, Flipkart
Sat 14 Sep 24, 09:30 AMChinese EV makers' losses mount as rising sales fail to offset steep discounts
Fri 23 Aug 24, 09:30 AMJD.com, Xiaomi and AIA lead rebound in Hong Kong stocks; Fed clears rate-cut doubts
Thu 22 Aug 24, 09:30 AMXiaomi Will Swallow EV Losses to Join Tesla in the Big Leagues
Thu 22 Aug 24, 04:04 AMXiaomi’s challenge to Tesla and BYD helps it blow past analyst estimates
Wed 21 Aug 24, 03:23 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 3933.96M | 24417.03M | 21633.43M | 12162.65M | 13927.12M |
| Minority interest | -28.53800M | 56.09M | 321.82M | 327.10M | -72.85600M |
| Net income | 2474.03M | 19339.32M | 20355.50M | 10044.16M | 13553.89M |
| Selling general administrative | 5113.88M | 4738.92M | 3746.45M | 3103.90M | 12099.08M |
| Selling and marketing expenses | 21323.32M | 20980.76M | 14539.40M | 10378.07M | 7993.07M |
| Gross profit | 47577.19M | 58260.94M | 36751.86M | 28554.03M | 22191.94M |
| Reconciled depreciation | 3707.39M | 3061.65M | 1708.46M | 1381.06M | 748.22M |
| Ebit | 7049.95M | 21213.93M | 11824.81M | 8491.63M | 9390.97M |
| Ebitda | 10757.34M | 24275.58M | 13533.27M | 9872.69M | 10139.19M |
| Depreciation and amortization | 3707.39M | 3061.65M | 1708.46M | 1381.06M | 748.22M |
| Non operating income net other | - | - | - | - | 0.00000M |
| Operating income | 2816.50M | 26028.66M | 24034.73M | 11760.22M | 1196.47M |
| Other operating expenses | 273921.90M | 308277.80M | 236094.24M | 197953.32M | 178235.37M |
| Interest expense | 1130.35M | 2841.46M | 3364.85M | 528.46M | 384.69M |
| Tax provision | 1431.39M | 5133.80M | 1320.72M | 2059.70M | 449.38M |
| Interest income | 2247.80M | 1229.83M | 963.55M | 930.89M | 621.26M |
| Net interest income | 1117.46M | -1611.63100M | -2401.29700M | 402.43M | 236.57M |
| Extraordinary items | - | - | - | - | 0.00000M |
| Non recurring | - | - | - | - | 0.00000M |
| Other items | - | - | - | - | 0.00000M |
| Income tax expense | 1431.39M | 5133.80M | 1320.72M | 2059.70M | 449.38M |
| Total revenue | 280044.02M | 328309.15M | 245865.63M | 205838.68M | 174915.42M |
| Total operating expenses | 41455.07M | 38229.60M | 26980.47M | 20668.67M | 25511.88M |
| Cost of revenue | 232466.83M | 270048.20M | 209113.77M | 177284.65M | 152723.49M |
| Total other income expense net | 1117.46M | -1611.63100M | -2401.29700M | 402.43M | 12730.65M |
| Discontinued operations | - | - | - | - | 0.00000M |
| Net income from continuing ops | 2502.57M | 19283.24M | 20312.71M | 10102.95M | 13477.75M |
| Net income applicable to common shares | 2474.03M | 19339.32M | 20355.50M | 10044.16M | 13553.89M |
| Preferred stock and other adjustments | - | - | - | - | 0.00000M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 273507.21M | 292891.87M | 253679.82M | 183629.21M | 145227.95M |
| Intangible assets | 3191.60M | 11519.99M | 8502.51M | 4283.13M | 5182.07M |
| Earning assets | - | - | - | - | - |
| Other current assets | 5846.61M | 5804.48M | 4965.19M | 2308.22M | 2745.39M |
| Total liab | 129584.15M | 155459.37M | 129666.31M | 101971.53M | 73977.82M |
| Total stockholder equity | 143658.46M | 137212.91M | 123691.70M | 81330.57M | 71322.99M |
| Deferred long term liab | - | - | - | - | 0.00000M |
| Other current liab | 33164.23M | 32872.37M | 28402.74M | 19416.77M | 12577.69M |
| Common stock | 0.41M | 0.41M | 0.41M | 0.39M | 0.38M |
| Capital stock | 0.41M | 0.41M | 0.41M | 0.39M | 0.38M |
| Retained earnings | 71414.55M | 71625.58M | 52286.26M | 31930.76M | 21886.59M |
| Other liab | 16998.62M | 17263.58M | 10588.09M | 4443.17M | 4181.52M |
| Good will | 1696.64M | 1696.64M | 253.25M | 248.17M | 282.09M |
| Other assets | 7853.65M | 8314.01M | 3621.30M | 3022.66M | 1406.74M |
| Cash | 27607.26M | 23511.58M | 54752.44M | 25919.86M | 30230.15M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 89627.53M | 115727.47M | 107926.93M | 92180.71M | 61940.16M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | -1279.50100M | 7168.83M | -36275.82100M | -7336.20200M | -19298.81000M |
| Short term debt | 3369.76M | 8212.09M | 7325.33M | 13236.00M | 3075.19M |
| Short long term debt | 2422.37M | 5527.05M | 6961.94M | 12836.56M | 3075.19M |
| Short long term debt total | 26327.76M | 30680.41M | 18476.62M | 18583.66M | 10931.34M |
| Other stockholder equity | 72243.50M | 137212.50M | 123691.29M | 81330.19M | 71322.61M |
| Property plant equipment | 19503.21M | 16256.06M | 11671.28M | 10825.43M | 5068.05M |
| Total current assets | 160414.80M | 185851.40M | 176282.83M | 137539.09M | 106012.56M |
| Long term investments | - | - | - | - | 27275.45M |
| Net tangible assets | 139028.78M | 131633.75M | 119426.08M | 79658.57M | 65858.82M |
| Short term investments | 40169.73M | 62661.76M | 40772.79M | 37986.43M | 8014.52M |
| Net receivables | 11795.07M | 40068.31M | 33685.25M | 38325.44M | 35541.82M |
| Long term debt | 21493.26M | 20719.79M | 10634.81M | 4786.86M | 7856.14M |
| Inventory | 50437.89M | 52397.95M | 41670.72M | 32585.44M | 29480.69M |
| Accounts payable | 53093.54M | 74643.01M | 72198.86M | 59527.94M | 46287.27M |
| Total permanent equity | - | - | - | - | 0.00000M |
| Noncontrolling interest in consolidated entity | - | - | - | - | 0.00000M |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | 0.00000M |
| Accumulated other comprehensive income | - | - | - | - | 0.00000M |
| Additional paid in capital | - | - | - | - | 0.00000M |
| Common stock total equity | - | - | - | - | 0.00000M |
| Preferred stock total equity | - | - | - | - | 0.00000M |
| Retained earnings total equity | - | - | - | - | 0.00000M |
| Treasury stock | - | - | - | - | 0.00000M |
| Accumulated amortization | - | - | - | - | 0.00000M |
| Non currrent assets other | 45486.64M | 67754.92M | 42383.02M | 39725.68M | 8110.00M |
| Deferred long term asset charges | - | - | - | - | 0.00000M |
| Non current assets total | 113092.42M | 107040.47M | 77396.99M | 46090.12M | 39215.39M |
| Capital lease obligations | 2412.13M | 3281.15M | 879.88M | 960.25M | 0.00000M |
| Long term debt total | - | - | - | - | 0.00000M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | 15548.77M | -38933.69800M | -16564.83600M | -29830.60000M | -4646.87200M |
| Change to liabilities | -20514.28600M | 2456.42M | 10341.40M | 13534.58M | 12627.39M |
| Total cashflows from investing activities | 15548.77M | -45007.94500M | -17678.85200M | -31570.13600M | -7508.04000M |
| Net borrowings | -4978.03600M | 8111.48M | 3345.25M | 6041.24M | -236.22200M |
| Total cash from financing activities | -7854.79900M | 4498.69M | 26215.57M | 3121.24M | 26574.17M |
| Change to operating activities | 361.55M | 3113.87M | 9853.98M | 4259.18M | -9817.83600M |
| Net income | 3933.96M | 24417.03M | 21633.43M | 12162.65M | 13927.12M |
| Change in cash | 4095.68M | -31240.86400M | 28832.58M | -4310.28600M | 18666.87M |
| Begin period cash flow | 23511.58M | 54752.44M | 25919.86M | 30230.15M | 11563.28M |
| End period cash flow | 27607.26M | 23511.58M | 54752.44M | 25919.86M | 30230.15M |
| Total cash from operating activities | -4389.73000M | 9785.29M | 21878.50M | 23810.35M | -1414.57100M |
| Issuance of capital stock | 80.67M | 83.01M | 20162.41M | 186.84M | 23340.59M |
| Depreciation | 3707.39M | 3061.65M | 1708.46M | 1381.06M | 748.22M |
| Other cashflows from investing activities | 1929.14M | 2146.18M | 1809.90M | 1597.89M | 957.32M |
| Dividends paid | -17555.83700M | -20752.73200M | -35389.58700M | -16239.66700M | 0.00000M |
| Change to inventory | -5448.99000M | -13746.69700M | -11602.42100M | -6964.42800M | -16114.97500M |
| Change to account receivables | 4346.87M | -7548.68600M | -4272.81400M | -1276.71400M | -91.00300M |
| Sale purchase of stock | -2386.14300M | -7006.82400M | -454.87200M | -2932.11100M | 0.00000M |
| Other cashflows from financing activities | 17099.86M | 24723.73M | 39094.41M | 16283.94M | 13739.22M |
| Change to netincome | 10683.70M | 3109.41M | -4505.60500M | 2832.52M | -2320.24400M |
| Capital expenditures | 5799.57M | 7169.31M | 3025.52M | 3405.16M | 3785.26M |
| Change receivables | - | - | - | - | 0.00000M |
| Cash flows other operating | - | - | - | - | 0.00000M |
| Exchange rate changes | - | - | - | - | 0.00000M |
| Cash and cash equivalents changes | - | - | - | - | 0.00000M |
| Change in working capital | -21254.84900M | -15725.09100M | 4320.14M | 9552.61M | -13396.42900M |
| Stock based compensation | 2497.36M | 2035.57M | 2328.32M | 2201.72M | 12380.67M |
| Other non cash items | 6726.41M | -4003.86900M | -8111.85200M | -1487.68400M | -15074.15000M |
| Free cash flow | -10189.30000M | 2615.97M | 18852.98M | 20405.19M | -5199.83000M |
Sector: Technology Industry: Consumer Electronics
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| XIACY Xiaomi Corp ADR |
0.21 1.15% | 18.55 | 23.00 | 24.39 | 0.20 | 2.25 | 0.16 | 1.88 |
| AAPL Apple Inc |
1.84 0.77% | 241.43 | 29.55 | 28.57 | 7.65 | 38.74 | 7.63 | 21.89 |
| SONY Sony Group Corp |
0.39 1.92% | 20.39 | 20.24 | 15.55 | 0.0092 | 2.24 | 0.01 | 0.06 |
| SNEJF Sony Corp |
- -% | 20.21 | 20.19 | 15.72 | 0.0091 | 2.27 | 0.01 | 0.06 |
| XIACF Xiaomi Corp |
0.12 3.33% | 3.72 | 23.11 | 24.45 | 0.20 | 2.26 | 0.16 | 1.88 |
Xiaomi Corporation, an investment holding company, provides hardware and software services in Mainland China 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; and installation services for certain IoT products. The company also engages in the wholesale and retail of smartphones and ecosystem partners' products; development and sale of software, hardware, and television; 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 provision of advertising and promotion services; investment; commercial factoring activities; e-commerce business; sale of e-books; electronic payment technology services; technical services; and integrated circuit chip design services, as well as engages in smart electric vehicle business. Xiaomi Corporation was incorporated in 2010 and is headquartered in Beijing, the People's Republic of China.
Xiaomi Campus, Beijing, China
| Name | Title | Year Born |
|---|---|---|
| Mr. Jun Lei | Founder, Chairman & CEO | 1969 |
| Mr. Bin Lin | Co-Founder & Vice Chairman | 1968 |
| Mr. Xiang Wang | Pres & Partner | 1961 |
| Mr. Feng Hong | Co-Founder & Sr. VP | 1977 |
| Mr. De Liu | Co-Founder, Sr. VP, Head of Organization Department & Exec. Director | 1974 |
| Mr. Chuan Wang | Co-founder, Sr. VP & Chief Strategy Officer | 1970 |
| Yan Luo | Gen. Mang. | NA |
| Mr. Wanqiang Li | Co-founder, Sr. VP & Brand Strategy Officer | 1977 |
| Mr. Sai Wai Lam | VP & CFO | 1974 |
| Anita Chan | Head of Investor Relations & Corp. Fin. | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...