ランキングに戻る

Xiaomi Corporation (XIACF)

適正価値
TechnologyConsumer ElectronicsChina

ファンダメンタル

65

株価

$3.25

時価総額

$86.94B

パート1 · 企業の価値

概要

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.

収益の仕組み

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.

セグメント別売上高

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.

競争優位性(moat)

スイッチングコスト · 狭い

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.

需要を左右する要因

景気循環型

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.

強気材料

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.

弱気材料

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.

貸借対照表と流動性

売上高

$625.28B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

純利益

$26.29B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

フリーキャッシュフロー

$-8.68B

自己資本合計

$33.34B

負債合計

$44.32B

流動比率

1.49

利払い倍率

-

負債/EBITDA

1.57

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$4.24

現在株価

$3.25

安全マージン

+23.4%

適正価値レンジ

$2.76 - $5.73

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:算出に必要なデータが不足しています
ディスカウンテッド・キャッシュフロー(DCF):$2.62
利益倍率(P/E):$4.27
グレアムの成長公式:$5.65
収益力価値(EPV):$7.62
正当化されたP/B:$11.56
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:算出に必要なデータが不足しています
売上高倍率:$149.89
アナリスト・コンセンサス:買い (31B / 7H / 3S)
直近の決算サプライズ:+3.82%

バリュエーション指標

P/E レシオ

2.63

ROE

12.6%

P/B レシオ

0.32

P/FCF

-

粗利益率

12.0%

ROIC

17.9%

収益性レーダー

価値創造(経済的モート)

ROIC

17.9%

WACC

13.8%

ROIC − WACC

+4.1 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(12)

  • Price CAGR 6.71%
  • ROIC 17.9%
  • P/B Ratio 0.32
  • Debt/Equity ratio
  • Current Ratio
  • Debt/EBITDA
  • Price below Graham Number
  • ROE 16.3%
  • Revenue Growth 5Y 13.2%
  • Analyst Consensus 76% Buy
  • PEG Ratio 1.28
  • Net Margin Trend 9.1% vs 6.4%

不合格(7)

  • Gross Margin 12.0%
  • Operating Margin 4.8%
  • Positive Free Cash Flow
  • DCF valuation (Unknown)
  • Earnings Surprise avg 1.0%
  • Earnings Quality (OCF/NI) 0.20
  • Piotroski F-Score 1/9

データなし(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-スコア

1/9

重大な財務上の懸念

score
criteria

利益の質

0.20

低品質:会計処理を調査してください

株式希薄化

-

株式を買い戻している。株主に友好的

機関投資家の保有

この企業について機関投資家の報告はありません。

ガバナンス

経営陣

氏名役職年齢
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

監査リスク

1

取締役会リスク

9

報酬リスク

10

株主権利リスク

10

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

Latest News

Recent headlines for XIACF, sourced from Markets Gazette.

No recent news for XIACF.