Subscribe

Xiaomi Corporation (1810.HK)

HKD25.84 +0.84 (+3.36%)
CN HKSE Technology Consumer Electronics
Address Xiaomi Campus
Beijing, CN
CEO Jun Lei
Website mi.com
IPO 2018-07-09
ISIN KYG9830T1067

Explore sections of this company profile

Also trades on Frankfurt Stock Exchange · 3CP.F (EUR) Hong Kong Stock Exchange · 1810.HK (HKD) Hong Kong Stock Exchange · 81810.HK (CNY) Other OTC · XIACF (USD) Other OTC · XIACY (USD)
Description

Xiaomi Corporation, an investment holding entity, delivers a comprehensive suite of hardware, software, and internet services across a broad international footprint, including Mainland China, India, and Europe. Its business is organized into distinct segments: Smartphones, which is dedicated to the sale of mobile phones; IoT and Lifestyle Products, encompassing smart televisions, portable computers, artificial intelligence speakers, intelligent routers, and a variety of other smart hardware and consumer lifestyle goods; Internet Services, which generates revenue through advertising, value-added online services, online gaming ventures, and financial technology (fintech) initiatives; and Others, primarily focusing on providing repair services for its hardware products. Beyond its core offerings, Xiaomi engages in the wholesale and retail distribution of both its own smartphones and products from ecosystem partners. Its activities also span the development and commercialization of software, hardware, and electronic devices; the comprehensive procurement and distribution of smartphones, partner products, and essential spare parts; the sourcing of raw materials; and the management of its retail outlets. Furthermore, the company invests in research and development for computer software and information technology; participates in property management and commercial factoring; conducts e-commerce and market research; sells digital books; and undertakes various investment, asset management, project investment, property management, and investment and technology consulting endeavors. Its portfolio also includes internet finance, consumer lending, virtual banking, software-related services, IT advisory, electronic payment solutions, and general internet services. Xiaomi Corporation was founded in 2010 and maintains its headquarters in Beijing, People's Republic of China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD25.84 +0.84 (+3.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
155M
Beta
0.68
Float Shares
17.21B
Free Float %
66.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -5.05% -4.55% -18.17% -30.38% -27.33% -44.81% +172.52% -0.14% +70.00% +70.00%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
25.84
DCF (Unlevered) 11.24 -56.5%
DCF (Levered) 24.03 -7.0%
Ratings Trend (MoM) 73% Bullish
Rating 2026-05 Change
Strong Buy 4 -1
Buy 20 -1
Hold 7 0
Sell 1 0
Strong Sell 1 0
Quality scores
Altman Z-Score
2.92
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Consumer Electronics: +6.4%
    +21.7% Q1'26: -11.7% (vs Q1'25)
  • EPS growth Consumer Electronics: +30.8%
    +64.5% Q1'26: -57.1% (vs Q1'25)
  • FCF margin Consumer Electronics: +48.9%
    +5.7% Q1'26: +26.7% (vs Q1'25)
  • EBIT margin Consumer Electronics: +6.1%
    +6.3% Q1'26: +3.0% (vs Q1'25)
  • ROIC Consumer Electronics: +5.3%
    +12.4% Q1'26: +5.6% (vs Q1'25)
  • Share dilution Consumer Electronics: +0.0%
    +4.7% Q1'26: +1.7% (vs Q1'25)
  • Debt / EBITDA Consumer Electronics: -0.32×
    0.99× Q1'26: 0.88× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.73) × ERP
WACC = 95% × Ke + 5% × Kd (10.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 15.30 Current price: 25.84
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
29 Rev. Ana.
14 EPS Ana.
Dec 2027
34 Rev. Ana.
21 EPS Ana.
Dec 2028
23 Rev. Ana.
14 EPS Ana.
Dec 2029
11 Rev. Ana.
8 EPS Ana.
Dec 2030
11 Rev. Ana.
12 EPS Ana.
Revenue
174.92B
est: 202.38B (-13.6%)
205.84B
est: 230.80B (-10.8%)
245.87B
est: 293.80B (-16.3%)
328.31B
est: 399.58B (-17.8%)
280.04B
est: 317.15B (-11.7%)
270.97B
est: 287.00B (-5.6%)
365.91B
est: 358.73B (+2.0%)
457.29B
est: 462.80B (-1.2%)
492.95B
465.54B – 555.95B
+6.5% YoY
576.92B
479.63B – 744.76B
+17.0% YoY
663.10B
585.63B – 806.43B
+14.9% YoY
814.67B
719.49B – 990.76B
+22.9% YoY
935.85B
826.51B – 1.14T
+14.9% YoY
EBITDA
7.41B
est: 11.56B (-35.9%)
9.09B
est: 17.64B (-48.5%)
11.05B
est: 15.30B (-27.8%)
22.03B
est: 19.98B (+10.3%)
8.53B
est: 25.40B (-66.4%)
18.45B
est: 18.68B (-1.2%)
27.41B
est: 22.48B (+21.9%)
38.78B
est: 30.12B (+28.8%)
32.08B
30.30B – 36.18B
+6.5% YoY
37.54B
31.21B – 48.47B
+17.0% YoY
43.15B
38.11B – 52.48B
+14.9% YoY
53.02B
46.82B – 64.47B
+22.9% YoY
60.90B
53.79B – 74.06B
+14.9% YoY
EBIT
6.66B
est: 9.72B (-31.5%)
8.28B
est: 1.41B (+489.0%)
9.84B
est: 12.73B (-22.7%)
20.02B
est: 16.62B (+20.5%)
6.08B
est: 21.13B (-71.2%)
14.76B
est: 15.55B (-5.0%)
23.02B
est: 18.72B (+23.0%)
32.37B
est: 25.07B (+29.1%)
26.71B
25.22B – 30.12B
+6.5% YoY
31.26B
25.98B – 40.35B
+17.0% YoY
35.92B
31.73B – 43.69B
+14.9% YoY
44.14B
38.98B – 53.68B
+22.9% YoY
50.70B
44.78B – 61.66B
+14.9% YoY
Net Income
13.55B
est: 12.81B (+5.8%)
10.04B
est: 15.92B (-36.9%)
20.36B
est: 10.87B (+87.2%)
19.34B
est: 14.19B (+36.3%)
2.47B
est: 9.55B (-74.1%)
17.48B
est: 17.56B (-0.5%)
23.66B
est: 24.26B (-2.5%)
41.64B
est: 44.40B (-6.2%)
32.90B
28.46B – 37.34B
-25.9% YoY
38.73B
32.33B – 58.52B
+17.7% YoY
45.44B
30.53B – 80.53B
+17.3% YoY
68.82B
58.37B – 88.16B
+51.5% YoY
82.35B
69.84B – 105.49B
+19.7% YoY
SGA
20.09B
est: 17.07B (+17.7%)
13.48B
est: 23.33B (-42.2%)
18.29B
est: 14.27B (+28.2%)
25.72B
est: 18.62B (+38.1%)
26.44B
est: 23.68B (+11.7%)
24.35B
est: 24.94B (-2.4%)
30.99B
est: 30.02B (+3.2%)
39.87B
est: 40.22B (-0.9%)
42.84B
40.45B – 48.31B
+6.5% YoY
50.13B
41.68B – 64.72B
+17.0% YoY
57.62B
50.89B – 70.08B
+14.9% YoY
70.79B
62.52B – 86.10B
+22.9% YoY
81.32B
71.82B – 98.90B
+14.9% YoY
EPS
0.58
est: 0.50 (+15.5%)
0.42
est: 0.43 (-3.0%)
0.85
est: 0.54 (+58.1%)
0.78
est: 0.85 (-8.6%)
0.10
est: 0.16 (-38.3%)
0.69
est: 0.71 (-2.3%)
0.95
est: 0.85 (+11.3%)
1.62
est: 1.56 (+3.7%)
1.17
1.07 – 1.40
-25.0% YoY
1.55
1.21 – 2.19
+32.5% YoY
1.95
1.14 – 3.02
+25.6% YoY
2.58
2.19 – 3.30
+32.2% YoY
3.08
2.62 – 3.95
+19.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-27 A 4/5 4/5 4/5 4/5 4/5 3/5 3/5
2026-05-26 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-22 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-21 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-20 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-19 A- 4/5 4/5 4/5 5/5 3/5 2/5 2/5
2026-05-18 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-15 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-14 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-13 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-12 A- 4/5 4/5 4/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-07 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-06 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-05 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-05-04 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-04-30 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-04-29 A- 4/5 4/5 4/5 4/5 3/5 3/5 3/5
2026-04-28 A- 4/5 3/5 4/5 4/5 3/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-22 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-21 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-20 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-17 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-16 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-15 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-14 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5
2026-04-13 B+ 3/5 3/5 4/5 4/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
70.36B
OE per share TTM
2.70
Owner's Yield
9.56%
Maintenance CapEx ratio
38.00%
Maint CapEx / Avg PPE
6.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
741.0K
Shares Outstanding
25.86B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Anita Chan Head of Investor Relations & Corporate Finance
Bin Lin Co-Founder & Vice Chairman male
De Liu Co-Founder, SVP, Head of Organization Department & Executive Director male
Hao Liu Joint Company Secretary & Legal Director male
Jun Lei Founder, Chairman & Chief Executive Officer male
Sai Wai Lam Vice President & Chief Financial Officer male
Sudhin Mathur Chief Operating Officer male
Wanqiang Li Co-founder, Senior Vice President & Brand Strategy Officer male
Weibing Lu Partner, President of the Group & President of the International Business Department male
Xuezhong Zeng Senior Vice President & President of Smartphone Department male
Yan Qi Senior Vice President of Leading Platform, Internal Operations & Public Affairs female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits