Xiaomi Future Growth
Future criteria checks 3/6
Xiaomi is forecast to grow earnings and revenue by 19.8% and 14.7% per annum respectively. EPS is expected to grow by 19.2% per annum. Return on equity is forecast to be 14.2% in 3 years.
Key information
19.8%
Earnings growth rate
19.2%
EPS growth rate
| Tech earnings growth | 9.1% |
| Revenue growth rate | 14.7% |
| Future return on equity | 14.2% |
| Analyst coverage | Good |
| Last updated | 27 Nov 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
| Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
|---|---|---|---|---|---|
| 12/31/2026 | 487,523 | 32,116 | 34,134 | 44,855 | 29 |
| 12/31/2025 | 420,050 | 25,771 | 29,377 | 37,309 | 34 |
| 12/31/2024 | 350,988 | 19,604 | 19,428 | 28,170 | 34 |
| 9/30/2024 | 330,145 | 19,360 | 16,930 | 23,199 | N/A |
| 6/30/2024 | 308,533 | 18,881 | 19,624 | 23,669 | N/A |
| 3/31/2024 | 287,000 | 17,453 | 22,190 | 30,795 | N/A |
| 12/31/2023 | 270,970 | 17,475 | 35,032 | 41,300 | N/A |
| 9/30/2023 | 263,774 | 15,899 | 31,803 | 37,602 | N/A |
| 6/30/2023 | 263,354 | 9,549 | 15,999 | 22,804 | N/A |
| 3/31/2023 | 266,170 | 7,265 | -290 | 5,510 | N/A |
| 12/31/2022 | 280,044 | 2,474 | -10,189 | -4,390 | N/A |
| 9/30/2022 | 299,572 | 1,808 | -3,940 | 3,230 | N/A |
| 6/30/2022 | 307,160 | 4,077 | -13,588 | -5,530 | N/A |
| 3/31/2022 | 324,778 | 10,959 | -7,519 | -349 | N/A |
| 12/31/2021 | 328,309 | 19,339 | 2,616 | 9,785 | N/A |
| 9/30/2021 | 313,197 | 25,667 | 8,556 | 11,581 | N/A |
| 6/30/2021 | 307,297 | 29,755 | 30,364 | 34,089 | N/A |
| 3/31/2021 | 273,046 | 25,985 | 28,512 | 31,538 | N/A |
| 12/31/2020 | 245,866 | 20,356 | 18,853 | 21,879 | N/A |
| 9/30/2020 | 231,872 | 13,983 | 14,848 | 18,253 | N/A |
| 6/30/2020 | 213,371 | 11,628 | 5,919 | 8,969 | N/A |
| 3/31/2020 | 211,784 | 9,082 | 12,318 | 15,723 | N/A |
| 12/31/2019 | 205,839 | 10,044 | 20,405 | 23,810 | N/A |
| 9/30/2019 | 193,790 | 11,012 | 3,922 | 7,707 | N/A |
| 6/30/2019 | 190,976 | 10,986 | -876 | 3,379 | N/A |
| 3/31/2019 | 184,260 | 23,685 | -3,334 | -255 | N/A |
| 12/31/2018 | 174,915 | 13,554 | -5,200 | -1,415 | N/A |
| 9/30/2018 | 165,608 | -2,885 | -722 | 496 | N/A |
| 6/30/2018 | 148,862 | -16,373 | N/A | 3,187 | N/A |
| 3/31/2018 | 126,332 | -40,928 | N/A | -3,243 | N/A |
| 12/31/2017 | 114,625 | -43,826 | N/A | -996 | N/A |
| 12/31/2016 | 68,434 | 553 | N/A | 4,531 | N/A |
| 12/31/2015 | 66,811 | -7,581 | N/A | -2,601 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 3CP's forecast earnings growth (19.8% per year) is above the savings rate (3%).
Earnings vs Market: 3CP's earnings (19.8% per year) are forecast to grow faster than the BG market (13.9% per year).
High Growth Earnings: 3CP's earnings are forecast to grow, but not significantly.
Revenue vs Market: 3CP's revenue (14.7% per year) is forecast to grow faster than the BG market (4.8% per year).
High Growth Revenue: 3CP's revenue (14.7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: 3CP's Return on Equity is forecast to be low in 3 years time (14.2%).