返回排名列表

Xiaomi Corporation (XIACF)

NEUTRAL
TechnologyConsumer ElectronicsChina

基本面

66

价格

$3.56

市值

$95.49B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

分部营收

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.

护城河

转换成本 · 狭窄

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.

需求驱动因素

周期性

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.

看多理由

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.

看空理由

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 2026年8月18日

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.

资产负债表与流动性

营收

$632.80B

截至最近已公布季度的最近12个月 — 根据每股指标估算

净利润

$27.36B

截至最近已公布季度的最近12个月 — 根据每股指标估算

自由现金流

$-8.15B

股东权益合计

$33.19B

负债合计

$39.28B

流动比率

1.49

利息覆盖率

-

债务/EBITDA

1.37

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

合理估值

公允价值

$4.41

当前价格

$3.56

安全边际

+19.3%

公允价值区间

$2.87 - $5.96

估算方法

Analyst Target:-
DCF:$2.69
PE-based:$4.42
Graham Growth:$5.65
EPV:$8.32
分析师共识:买入 (32B / 6H / 3S)
最近财报超预期:+6.93%

估值指标

市盈率(P/E)

2.80

ROE

12.6%

市净率(P/B)

0.35

P/FCF

-

毛利率

12.5%

ROIC

19.2%

盈利能力雷达图

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.

基本面分析标准

通过(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%

未通过(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

不可用(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)

Piotroski F-评分

1/9

存在严重财务隐患

score
criteria

盈利质量

0.20

低质量:需深入审查会计处理

股权稀释

-

正在回购股份,对股东友好

公司治理

管理团队

姓名职位年龄
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

审计风险

1

董事会风险

8

薪酬风险

10

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for XIACF, sourced from Markets Gazette.

No recent news for XIACF.