Retour au classement

Xiaomi Corporation (XIACF)

NEUTRAL
TechnologyConsumer ElectronicsChina

Fondamental

66

Prix

$3.55

Capitalisation boursière

$95.49B

Partie 1 · Ce que vaut l'entreprise

Vue d'ensemble

Xiaomi sells smartphones and a wide range of connected home and lifestyle gadgets — from televisions and rice cookers to robot vacuums and wearables — designed around an affordable-but-capable positioning rather than a premium one. Since 2021 it has added a third leg: electric vehicles, sold under its own brand and manufactured through its own plants. The strategy across all three is the same: sell hardware at thin margins to build a large user base, then earn additional profit from internet services layered on top.

Comment l'entreprise gagne de l'argent

Most revenue is one-time hardware sales — a phone, a TV, a car — recognized when the product ships or is delivered, at gross margins that are thin on smartphones and improving but still modest on EVs. Internet services revenue, from advertising shown inside Xiaomi's software and from fees on services like gaming and finance offered through its apps, carries a much higher margin and grows with the size of the installed device base rather than with new unit sales.

Chiffre d'affaires par segment

Smartphones40.8%

Xiaomi-branded phones sold globally at a range of price points; the largest segment by revenue but the one growing slowest, with shipments essentially flat in 2025.

IoT and Lifestyle Products26.9%

Connected home devices and everyday consumer electronics sold under the Xiaomi ecosystem, a record revenue segment in 2025.

Smart EV, AI and Other New Initiatives23.2%

Xiaomi's own electric vehicles, its newest and fastest-growing business, more than tripling in revenue during 2025.

Internet Services8.2%

Advertising and service fees earned across Xiaomi's software and apps; the smallest segment by revenue but the highest-margin one.

Avantage concurrentiel

Coûts de changement · Étroit

Owning several Xiaomi devices — phone, TV, smart-home gadgets — that connect and control each other through Xiaomi's own app creates a mild lock-in: switching brands means losing that integration. It is a real but narrow advantage, since the underlying hardware itself is commoditized and can be matched by Samsung, Apple's ecosystem, or a wave of other Chinese electronics makers on price or features.

Ce qui stimule la demande

Cyclique

Smartphone and consumer electronics demand tracks discretionary household spending and replacement cycles that lengthen when budgets tighten, while the new EV business depends on far larger, more cyclical purchases tied to consumer confidence and, in China, to competitive and regulatory conditions in the auto market. Internet services revenue is steadier, since it depends on the existing device base rather than new purchases.

Les arguments en faveur

Buyers point to the electric-vehicle business, which more than tripled in revenue and turned profitable, as a new growth engine layered on top of a stable IoT and internet-services base, and see the connected-device ecosystem as a reason customers keep buying more Xiaomi products over time.

Les arguments contre

Sellers worry that the core smartphone business, still the largest segment, is barely growing and faces persistent margin pressure, and that scaling a capital-intensive car business inside a crowded and heavily subsidized Chinese EV market carries execution and competitive risks the phone business never had to face.

Written by the editors, published on 18 août 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Bilan & Liquidités

Chiffre d'affaires

$632.80B

12 derniers mois jusqu'au dernier trimestre publié — estimation à partir de ratios par action

Résultat net

$27.36B

12 derniers mois jusqu'au dernier trimestre publié — estimation à partir de ratios par action

Flux de trésorerie libre

$-8.15B

Capitaux propres totaux

$33.19B

Passif total

$39.28B

Ratio de liquidité général

1.49

Couverture des intérêts

-

Dette/EBITDA

1.37

Bénéfice par action

Chiffre d'affaires & Résultat net

Flux de trésorerie libre

Décomposition du résultat

État historique

Marges dans le temps

La dette dans le temps

Le poids de la dette

Grille de la croissance

Croissance — Chiffre d'affaires

Estimation de la juste valeur

Justement valorisé

Juste valeur

$4.41

Prix actuel

$3.55

Marge de sécurité

+19.5%

Fourchette de juste valeur

$2.87 - $5.96

Méthodes d'estimation

Analyst Target:-
DCF:$2.69
PE-based:$4.42
Graham Growth:$5.65
EPV:$8.32
Consensus des analystes:Acheter (32B / 6H / 3S)
Dernière surprise sur les résultats:+6.93%

Indicateurs de valorisation

Ratio P/E

2.80

ROE

12.6%

Ratio P/B

0.35

P/FCF

-

Marge brute

12.5%

ROIC

19.2%

Radar de rentabilité

Value Creation (Economic Moat)

ROIC

19.2%

WACC

13.6%

ROIC − WACC

+5.6 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

Critères d'analyse fondamentale

Réussi (13)

  • Price CAGR 9.10%
  • ROIC 19.2%
  • P/B Ratio 0.35
  • Debt/Equity ratio
  • Operating Margin 5.1%
  • Current Ratio
  • Debt/EBITDA
  • Price below Graham Number
  • ROE 16.3%
  • Revenue Growth 5Y 13.2%
  • Analyst Consensus 78% Buy
  • PEG Ratio 1.24
  • Net Margin Trend 9.1% vs 6.4%

Échoué (6)

  • Gross Margin 12.5%
  • Positive Free Cash Flow
  • DCF valuation (Unknown)
  • Earnings Surprise avg 2.0%
  • Earnings Quality (OCF/NI) 0.20
  • Piotroski F-Score 1/9

Indisponible (8)

  • EPS data insufficient
  • P/FCF NaN
  • Dividend Payout NaN%
  • CapEx intensity
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Share Dilution (missing shares data)

Score F de Piotroski

1/9

Préoccupations financières sérieuses

score
criteria

Qualité des bénéfices

0.20

Qualité faible : examiner la comptabilité

Dilution du capital

-

Rachat d'actions. Favorable aux actionnaires

Gouvernance

Équipe dirigeante

NomTitreÂge
Mr. Jun LeiFounder, Chairman & CEO56
Mr. Bin LinCo-Founder & Vice Chairman57
Mr. De LiuCo-Founder, SVP, Head of Organization Department & Executive Director52
Mr. Weibing LuPartner, President of the Group & President of the International Business Department49
Mr. Wanqiang LiCo-founder, Senior VP & Brand Strategy Officer48
Mr. Sai Wai LamVice President & CFO50
Mr. Sudhin MathurChief Operating Officer-
Anita ChanHead of Investor Relations & Corporate Finance-
Ms. Yan QiSenior VP of Leading Platform, Internal Operations & Public Affairs76
Mr. Xuezhong ZengSenior VP & President of Smartphone Department52

Risque d'audit

1

Risque du conseil

8

Risque de rémunération

10

Risque droits des actionnaires

10

Partie 2 · Le prix et le moment d'entrer

Cette partie ne dit pas si l'entreprise vaut la peine : elle aide à choisir quand l'acheter, une fois que les fondamentaux vous ont convaincu. À l'intérieur : analyse technique, potentiel, baisses historiques, exposition gamma.

Latest News

Recent headlines for XIACF, sourced from Markets Gazette.

No recent news for XIACF.