|
End-of-day quote
Mexican S.E.
2026-09-17
|
5-day change | 1st Jan Change | ||
| 58.05 MXN | -0.09% |
|
-4.52% | -37.24% |
| 03:20am | BYD, CATL, Xiaomi executives may join Xi's US visit, sources say | RE |
| 09-15 | Tech Weekly: Apocalypse soon, but cool gadgets for now | RE |
Company Valuation: Xiaomi Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 384,440 | 241,347 | 354,655 | 813,567 | 915,166 | 580,376 | - | - |
| Change | - | -37.22% | 46.95% | 129.4% | 12.49% | -36.58% | - | - |
| Enterprise Value (EV) 1 | 353,825 | 207,060 | 294,998 | 771,777 | 872,866 | 454,587 | 411,775 | 397,450 |
| Change | - | -41.48% | 42.47% | 161.62% | 13.1% | -47.92% | -9.42% | -3.48% |
| P/E | 20.3x | 96.8x | 20.5x | 34.1x | 22.6x | 23x | 16.1x | 13.7x |
| PBR | 2.8x | 1.67x | 2.15x | 4.26x | 3.4x | 2.01x | 1.79x | 1.62x |
| PEG | - | -1.1x | 0x | 0.9x | 0.4x | -0.6x | 0.4x | 0.8x |
| Capitalization / Revenue | 1.17x | 0.86x | 1.31x | 2.22x | 2x | 1.33x | 1.07x | 0.94x |
| EV / Revenue | 1.08x | 0.74x | 1.09x | 2.11x | 1.91x | 1.04x | 0.76x | 0.64x |
| EV / EBITDA | 12.2x | 31.7x | 11.9x | 25x | 15.4x | 12.4x | 8.2x | 6.72x |
| EV / EBIT | 13.6x | 73.5x | 14.7x | 31.5x | 18.2x | 16.7x | 10.1x | 8.55x |
| EV / FCF | 135x | -19.7x | 8.77x | 26.8x | 54.6x | 19.4x | 7.97x | 7.59x |
| FCF Yield | 0.74% | -5.08% | 11.4% | 3.73% | 1.83% | 5.14% | 12.6% | 13.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.76 | 0.1 | 0.69 | 0.95 | 1.56 | 0.9812 | 1.399 | 1.645 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 328,309 | 280,044 | 270,970 | 365,906 | 457,287 | 437,366 | 544,571 | 617,962 |
| EBITDA 1 | 29,090 | 6,524 | 24,845 | 30,821 | 56,658 | 36,588 | 50,218 | 59,144 |
| EBIT 1 | 26,029 | 2,816 | 20,009 | 24,503 | 47,901 | 27,272 | 40,626 | 46,487 |
| Net income 1 | 19,339 | 2,474 | 17,475 | 23,578 | 41,643 | 25,886 | 37,158 | 43,538 |
| Net Debt 1 | -30,615 | -34,287 | -59,657 | -41,790 | -42,299 | -125,790 | -168,601 | -182,927 |
| Reference price 2 | 15.40 | 9.68 | 14.16 | 32.42 | 35.32 | 22.55 | 22.55 | 22.55 |
| Nbr of stocks (in thousands) | 24,967,962 | 24,940,021 | 25,045,738 | 25,094,939 | 25,913,628 | 25,736,554 | - | - |
| Announcement Date | 3/22/22 | 3/24/23 | 3/19/24 | 3/18/25 | 3/24/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.21x | 10.15x | 28.64x | 0.32% | 4,918B | |
| 22.77x | 1.03x | 12.28x | -.--% | 85.75B | |
| 17.7x | 0.68x | 9.54x | 2.4% | 8.98B | |
| 6.99x | 0.78x | 2.36x | 0.98% | 3.08B | |
| Average | 21.42x | 3.16x | 13.20x | 0.92% | 1,254B | |
| Weighted average by Cap. | 37.89x | 9.98x | 28.31x | 0.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1810 Stock
- 1810 N Stock
- Valuation Xiaomi Corporation
Select your edition
All financial news and data tailored to specific country editions
