View ValuationXiaomi 향후 성장Future 기준 점검 4/6Xiaomi (는) 각각 연간 20.1% 및 14.3% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 19.8% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 13% 로 예상됩니다.핵심 정보20.1%이익 성장률19.97%EPS 성장률Tech 이익 성장28.7%매출 성장률14.3%향후 자기자본이익률13.05%애널리스트 커버리지Good마지막 업데이트20 Aug 2026최근 향후 성장 업데이트Price Target Changed • May 27Price target decreased by 7.8% to CN¥42.63Down from CN¥46.21, the current price target is an average from 30 analysts. New target price is 74% above last closing price of CN¥24.56. Stock is down 48% over the past year. The company is forecast to post earnings per share of CN¥0.99 for next year compared to CN¥1.62 last year.Price Target Changed • Mar 04Price target decreased by 12% to CN¥51.38Down from CN¥58.39, the current price target is an average from 30 analysts. New target price is 82% above last closing price of CN¥28.28. Stock is down 44% over the past year. The company is forecast to post earnings per share of CN¥1.60 for next year compared to CN¥0.95 last year.모든 업데이트 보기Recent updatesReported Earnings • Aug 19Second quarter 2026 earnings released: EPS: CN¥0.37 (vs CN¥0.46 in 2Q 2025)Second quarter 2026 results: EPS: CN¥0.37 (down from CN¥0.46 in 2Q 2025). Revenue: CN¥108.9b (down 6.1% from 2Q 2025). Net income: CN¥9.46b (down 21% from 2Q 2025). Profit margin: 8.7% (down from 10% in 2Q 2025). Revenue is forecast to grow 15% p.a. on average during the next 3 years, compared to a 21% growth forecast for the Tech industry in Asia. Over the last 3 years on average, earnings per share has increased by 37% per year but the company’s share price has only increased by 29% per year, which means it is significantly lagging earnings growth.Buy Or Sell Opportunity • Aug 14Now 20% undervalued after recent price dropOver the last 90 days, the stock has fallen 17% to CN¥22.08. The fair value is estimated to be CN¥27.76, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 22% over the last 3 years. Earnings per share has grown by 46%. For the next 3 years, revenue is forecast to grow by 13% per annum. Earnings are also forecast to grow by 19% per annum over the same time period.Valuation Update With 7 Day Price Move • Jul 29Investor sentiment improves as stock rises 20%After last week's 20% share price gain to CN¥27.50, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 16x in the Tech industry in Asia. Total returns to shareholders of 149% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥26.50 per share.공고 • Jul 17Xiaomi Corporation to Report First Half, 2026 Results on Aug 18, 2026Xiaomi Corporation announced that they will report first half, 2026 results on Aug 18, 2026Valuation Update With 7 Day Price Move • Jul 08Investor sentiment improves as stock rises 18%After last week's 18% share price gain to CN¥21.98, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 17x in the Tech industry in Hong Kong. Total returns to shareholders of 116% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥26.41 per share.Buy Or Sell Opportunity • Jun 23Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 32% to CN¥19.57. The fair value is estimated to be CN¥25.05, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 22% over the last 3 years. Earnings per share has grown by 46%. For the next 3 years, revenue is forecast to grow by 13% per annum. Earnings are also forecast to grow by 16% per annum over the same time period.Price Target Changed • May 27Price target decreased by 7.8% to CN¥42.63Down from CN¥46.21, the current price target is an average from 30 analysts. New target price is 74% above last closing price of CN¥24.56. Stock is down 48% over the past year. The company is forecast to post earnings per share of CN¥0.99 for next year compared to CN¥1.62 last year.Reported Earnings • Apr 30Full year 2025 earnings released: EPS: CN¥1.62 (vs CN¥0.95 in FY 2024)Full year 2025 results: EPS: CN¥1.62 (up from CN¥0.95 in FY 2024). Revenue: CN¥457.3b (up 25% from FY 2024). Net income: CN¥41.6b (up 76% from FY 2024). Profit margin: 9.1% (up from 6.5% in FY 2024). Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Tech industry in Asia.공고 • Apr 29Xiaomi Corporation, Annual General Meeting, Jun 02, 2026Xiaomi Corporation, Annual General Meeting, Jun 02, 2026, at 14:00 China Standard Time. Location: xiaomi campus, anningzhuang road, haidian district, beijing China공고 • Apr 24Xiaomi Corporation to Report Q1, 2026 Results on May 26, 2026Xiaomi Corporation announced that they will report Q1, 2026 results on May 26, 2026Reported Earnings • Mar 25Full year 2025 earnings released: EPS: CN¥1.62 (vs CN¥0.95 in FY 2024)Full year 2025 results: EPS: CN¥1.62 (up from CN¥0.95 in FY 2024). Revenue: CN¥457.3b (up 25% from FY 2024). Net income: CN¥41.6b (up 76% from FY 2024). Profit margin: 9.1% (up from 6.5% in FY 2024). Revenue is forecast to grow 13% p.a. on average during the next 3 years, compared to a 16% growth forecast for the Tech industry in Asia.Price Target Changed • Mar 04Price target decreased by 12% to CN¥51.38Down from CN¥58.39, the current price target is an average from 30 analysts. New target price is 82% above last closing price of CN¥28.28. Stock is down 44% over the past year. The company is forecast to post earnings per share of CN¥1.60 for next year compared to CN¥0.95 last year.공고 • Feb 24Xiaomi Corporation to Report Fiscal Year 2025 Results on Mar 24, 2026Xiaomi Corporation announced that they will report fiscal year 2025 results on Mar 24, 2026Recent Insider Transactions • Nov 27Founder recently bought CN¥92m worth of stockOn the 24th of November, Jun Lei bought around 3m shares on-market at roughly CN¥35.21 per share. This transaction amounted to less than 1% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. This was Jun's only on-market trade for the last 12 months.Reported Earnings • Nov 19Third quarter 2025 earnings released: EPS: CN¥0.47 (vs CN¥0.22 in 3Q 2024)Third quarter 2025 results: EPS: CN¥0.47 (up from CN¥0.22 in 3Q 2024). Revenue: CN¥113.1b (up 22% from 3Q 2024). Net income: CN¥12.3b (up 129% from 3Q 2024). Profit margin: 11% (up from 5.8% in 3Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 14% growth forecast for the Tech industry in Asia.Buy Or Sell Opportunity • Oct 20Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to CN¥43.28. The fair value is estimated to be CN¥35.41, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 67%. For the next 3 years, revenue is forecast to grow by 17% per annum. Earnings are also forecast to grow by 19% per annum over the same time period.공고 • Oct 18Xiaomi Corporation to Report Q3, 2025 Results on Nov 18, 2025Xiaomi Corporation announced that they will report Q3, 2025 results on Nov 18, 2025Reported Earnings • Sep 26Second quarter 2025 earnings released: EPS: CN¥0.46 (vs CN¥0.20 in 2Q 2024)Second quarter 2025 results: EPS: CN¥0.46 (up from CN¥0.20 in 2Q 2024). Revenue: CN¥116.0b (up 31% from 2Q 2024). Net income: CN¥11.9b (up 134% from 2Q 2024). Profit margin: 10% (up from 5.7% in 2Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Tech industry in Asia.Reported Earnings • Aug 20Second quarter 2025 earnings released: EPS: CN¥0.46 (vs CN¥0.20 in 2Q 2024)Second quarter 2025 results: EPS: CN¥0.46 (up from CN¥0.20 in 2Q 2024). Revenue: CN¥116.0b (up 31% from 2Q 2024). Net income: CN¥11.9b (up 134% from 2Q 2024). Profit margin: 10% (up from 5.7% in 2Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 11% growth forecast for the Tech industry in Asia.Board Change • Jul 23Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 3 experienced directors. 3 highly experienced directors. 3 independent directors (4 non-independent directors). Independent Non-Executive Director Jinqing Caroline Cai was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.공고 • Jul 18Xiaomi Corporation to Report First Half, 2025 Results on Aug 19, 2025Xiaomi Corporation announced that they will report first half, 2025 results on Aug 19, 2025이익 및 매출 성장 예측SEHK:81810 - 애널리스트 향후 추정치 및 과거 재무 데이터 (CNY Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/2028624,67244,50256,86553,9782412/31/2027543,52237,99349,68454,5073312/31/2026437,48525,64124,76233,147256/30/2026438,10033,000-4,6318,138N/A3/31/2026445,13535,44212,97227,841N/A12/31/2025457,28741,64321,37334,142N/A9/30/2025449,37544,12538,68357,435N/A6/30/2025428,76137,20755,47964,820N/A3/31/2025401,69330,40047,34053,092N/A12/31/2024365,90623,65833,54339,295N/A9/30/2024330,14519,36016,93023,199N/A6/30/2024308,53318,88119,62423,669N/A3/31/2024287,00017,45324,52630,795N/A12/31/2023270,97017,47535,03241,300N/A9/30/2023263,77415,89931,80337,602N/A6/30/2023263,3549,54915,99922,804N/A3/31/2023266,1707,265-2905,510N/A12/31/2022280,0442,474-10,189-4,390N/A9/30/2022299,5721,808-3,9403,230N/A6/30/2022307,1604,077-13,588-5,530N/A3/31/2022324,77810,959-7,519-349N/A12/31/2021328,30919,3392,6169,785N/A9/30/2021313,19725,6678,55611,581N/A6/30/2021307,29729,75530,36434,089N/A3/31/2021273,04625,98528,51231,538N/A12/31/2020245,86620,35618,85321,879N/A9/30/2020231,87213,98314,84818,253N/A6/30/2020213,37111,6285,9198,969N/A3/31/2020211,7849,082N/A15,723N/A12/31/2019205,83910,044N/A23,810N/A9/30/2019193,79011,012N/A7,707N/A6/30/2019190,97610,986N/A3,379N/A3/31/2019184,26023,685N/A-255N/A12/31/2018174,91513,554N/A-1,415N/A9/30/2018165,608-2,885N/A496N/A6/30/2018148,862-16,373N/A3,187N/A3/31/2018126,332-40,928N/A-3,243N/A12/31/2017114,625-43,826N/A-996N/A12/31/201668,434553N/A4,531N/A12/31/201566,811-7,581N/A-2,601N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 81810 의 연간 예상 수익 증가율(20.1%)이 saving rate(3.1%)보다 높습니다.수익 vs 시장: 81810 의 연간 수익(20.1%)이 Hong Kong 시장(11.8%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: 81810 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.수익 대 시장: 81810 의 수익(연간 14.3%)이 Hong Kong 시장(연간 8.7%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: 81810 의 수익(연간 14.3%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 81810의 자본 수익률은 3년 후 13%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YTech 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/08/20 19:46종가2026/08/20 00:00수익2026/06/30연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Xiaomi Corporation는 56명의 분석가가 다루고 있습니다. 이 중 33명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Tianli WenAletheia Analyst Network LimitedZixiao YangArete Research Services LLPJiong ShaoBarclays53명의 분석가 더 보기
Price Target Changed • May 27Price target decreased by 7.8% to CN¥42.63Down from CN¥46.21, the current price target is an average from 30 analysts. New target price is 74% above last closing price of CN¥24.56. Stock is down 48% over the past year. The company is forecast to post earnings per share of CN¥0.99 for next year compared to CN¥1.62 last year.
Price Target Changed • Mar 04Price target decreased by 12% to CN¥51.38Down from CN¥58.39, the current price target is an average from 30 analysts. New target price is 82% above last closing price of CN¥28.28. Stock is down 44% over the past year. The company is forecast to post earnings per share of CN¥1.60 for next year compared to CN¥0.95 last year.
Reported Earnings • Aug 19Second quarter 2026 earnings released: EPS: CN¥0.37 (vs CN¥0.46 in 2Q 2025)Second quarter 2026 results: EPS: CN¥0.37 (down from CN¥0.46 in 2Q 2025). Revenue: CN¥108.9b (down 6.1% from 2Q 2025). Net income: CN¥9.46b (down 21% from 2Q 2025). Profit margin: 8.7% (down from 10% in 2Q 2025). Revenue is forecast to grow 15% p.a. on average during the next 3 years, compared to a 21% growth forecast for the Tech industry in Asia. Over the last 3 years on average, earnings per share has increased by 37% per year but the company’s share price has only increased by 29% per year, which means it is significantly lagging earnings growth.
Buy Or Sell Opportunity • Aug 14Now 20% undervalued after recent price dropOver the last 90 days, the stock has fallen 17% to CN¥22.08. The fair value is estimated to be CN¥27.76, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 22% over the last 3 years. Earnings per share has grown by 46%. For the next 3 years, revenue is forecast to grow by 13% per annum. Earnings are also forecast to grow by 19% per annum over the same time period.
Valuation Update With 7 Day Price Move • Jul 29Investor sentiment improves as stock rises 20%After last week's 20% share price gain to CN¥27.50, the stock trades at a forward P/E ratio of 24x. Average forward P/E is 16x in the Tech industry in Asia. Total returns to shareholders of 149% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥26.50 per share.
공고 • Jul 17Xiaomi Corporation to Report First Half, 2026 Results on Aug 18, 2026Xiaomi Corporation announced that they will report first half, 2026 results on Aug 18, 2026
Valuation Update With 7 Day Price Move • Jul 08Investor sentiment improves as stock rises 18%After last week's 18% share price gain to CN¥21.98, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 17x in the Tech industry in Hong Kong. Total returns to shareholders of 116% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at CN¥26.41 per share.
Buy Or Sell Opportunity • Jun 23Now 22% undervalued after recent price dropOver the last 90 days, the stock has fallen 32% to CN¥19.57. The fair value is estimated to be CN¥25.05, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 22% over the last 3 years. Earnings per share has grown by 46%. For the next 3 years, revenue is forecast to grow by 13% per annum. Earnings are also forecast to grow by 16% per annum over the same time period.
Price Target Changed • May 27Price target decreased by 7.8% to CN¥42.63Down from CN¥46.21, the current price target is an average from 30 analysts. New target price is 74% above last closing price of CN¥24.56. Stock is down 48% over the past year. The company is forecast to post earnings per share of CN¥0.99 for next year compared to CN¥1.62 last year.
Reported Earnings • Apr 30Full year 2025 earnings released: EPS: CN¥1.62 (vs CN¥0.95 in FY 2024)Full year 2025 results: EPS: CN¥1.62 (up from CN¥0.95 in FY 2024). Revenue: CN¥457.3b (up 25% from FY 2024). Net income: CN¥41.6b (up 76% from FY 2024). Profit margin: 9.1% (up from 6.5% in FY 2024). Revenue is forecast to grow 12% p.a. on average during the next 3 years, compared to a 18% growth forecast for the Tech industry in Asia.
공고 • Apr 29Xiaomi Corporation, Annual General Meeting, Jun 02, 2026Xiaomi Corporation, Annual General Meeting, Jun 02, 2026, at 14:00 China Standard Time. Location: xiaomi campus, anningzhuang road, haidian district, beijing China
공고 • Apr 24Xiaomi Corporation to Report Q1, 2026 Results on May 26, 2026Xiaomi Corporation announced that they will report Q1, 2026 results on May 26, 2026
Reported Earnings • Mar 25Full year 2025 earnings released: EPS: CN¥1.62 (vs CN¥0.95 in FY 2024)Full year 2025 results: EPS: CN¥1.62 (up from CN¥0.95 in FY 2024). Revenue: CN¥457.3b (up 25% from FY 2024). Net income: CN¥41.6b (up 76% from FY 2024). Profit margin: 9.1% (up from 6.5% in FY 2024). Revenue is forecast to grow 13% p.a. on average during the next 3 years, compared to a 16% growth forecast for the Tech industry in Asia.
Price Target Changed • Mar 04Price target decreased by 12% to CN¥51.38Down from CN¥58.39, the current price target is an average from 30 analysts. New target price is 82% above last closing price of CN¥28.28. Stock is down 44% over the past year. The company is forecast to post earnings per share of CN¥1.60 for next year compared to CN¥0.95 last year.
공고 • Feb 24Xiaomi Corporation to Report Fiscal Year 2025 Results on Mar 24, 2026Xiaomi Corporation announced that they will report fiscal year 2025 results on Mar 24, 2026
Recent Insider Transactions • Nov 27Founder recently bought CN¥92m worth of stockOn the 24th of November, Jun Lei bought around 3m shares on-market at roughly CN¥35.21 per share. This transaction amounted to less than 1% of their direct individual holding at the time of the trade. This was the largest purchase by an insider in the last 3 months. This was Jun's only on-market trade for the last 12 months.
Reported Earnings • Nov 19Third quarter 2025 earnings released: EPS: CN¥0.47 (vs CN¥0.22 in 3Q 2024)Third quarter 2025 results: EPS: CN¥0.47 (up from CN¥0.22 in 3Q 2024). Revenue: CN¥113.1b (up 22% from 3Q 2024). Net income: CN¥12.3b (up 129% from 3Q 2024). Profit margin: 11% (up from 5.8% in 3Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 14% growth forecast for the Tech industry in Asia.
Buy Or Sell Opportunity • Oct 20Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to CN¥43.28. The fair value is estimated to be CN¥35.41, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 67%. For the next 3 years, revenue is forecast to grow by 17% per annum. Earnings are also forecast to grow by 19% per annum over the same time period.
공고 • Oct 18Xiaomi Corporation to Report Q3, 2025 Results on Nov 18, 2025Xiaomi Corporation announced that they will report Q3, 2025 results on Nov 18, 2025
Reported Earnings • Sep 26Second quarter 2025 earnings released: EPS: CN¥0.46 (vs CN¥0.20 in 2Q 2024)Second quarter 2025 results: EPS: CN¥0.46 (up from CN¥0.20 in 2Q 2024). Revenue: CN¥116.0b (up 31% from 2Q 2024). Net income: CN¥11.9b (up 134% from 2Q 2024). Profit margin: 10% (up from 5.7% in 2Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Tech industry in Asia.
Reported Earnings • Aug 20Second quarter 2025 earnings released: EPS: CN¥0.46 (vs CN¥0.20 in 2Q 2024)Second quarter 2025 results: EPS: CN¥0.46 (up from CN¥0.20 in 2Q 2024). Revenue: CN¥116.0b (up 31% from 2Q 2024). Net income: CN¥11.9b (up 134% from 2Q 2024). Profit margin: 10% (up from 5.7% in 2Q 2024). Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 11% growth forecast for the Tech industry in Asia.
Board Change • Jul 23Less than half of directors are independentThere is 1 new director who has joined the board in the last 3 years. The new board member was an independent director. The company's board is composed of: 1 new director. 3 experienced directors. 3 highly experienced directors. 3 independent directors (4 non-independent directors). Independent Non-Executive Director Jinqing Caroline Cai was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
공고 • Jul 18Xiaomi Corporation to Report First Half, 2025 Results on Aug 19, 2025Xiaomi Corporation announced that they will report first half, 2025 results on Aug 19, 2025