Voltar à classificação

Xiaomi Corporation (XIACF)

Valor Justo
TechnologyConsumer ElectronicsChina

Fundamental

65

Preço

$3.25

Capitalização de Mercado

$86.94B

Parte 1 · Quanto vale a empresa

Visão Geral

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.

Como gera receita

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.

Receita por segmento

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.

Vantagem competitiva

Custos de mudança · Estreita

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.

O que impulsiona a procura

Cíclico

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.

Os argumentos a favor

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.

Os argumentos contra

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 de agosto de 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.

Balanço & Liquidez

Receita

$625.28B

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Resultado Líquido

$26.29B

Últimos 12 meses até o último trimestre divulgado — estimativa a partir de métricas por ação

Fluxo de Caixa Livre

$-8.68B

Capital Próprio Total

$33.34B

Passivo Total

$44.32B

Rácio de Liquidez

1.49

Cobertura de Juros

-

Dívida/EBITDA

1.57

Resultados Por Ação

Receita & Resultado Líquido

Fluxo de Caixa Livre

Decomposição dos Resultados

Demonstração histórica

Margens ao longo do tempo

A dívida ao longo do tempo

Quanto pesa a dívida

Grelha do crescimento

Crescimento — Receitas

Estimativa de Valor Justo

Caso geralJustamente Valorizada

Valor Justo

$4.24

Preço Atual

$3.25

Margem de Segurança

+23.4%

Intervalo de Valor Justo

$2.76 - $5.73

Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.

Métodos de Estimativa

Preço-alvo dos analistas:Dados insuficientes para o calcular
Fluxo de caixa descontado (DCF):$2.62
Multiplicador de lucros (P/E):$4.27
Fórmula de crescimento de Graham:$5.65
Valor da capacidade de gerar lucro (EPV):$7.62
P/B justificado:$11.56
Desconto de dividendos (Gordon):Dados insuficientes para o calcular
P/FFO, fundos de operações:Dados insuficientes para o calcular
Lucros de meio de ciclo:Dados insuficientes para o calcular
Multiplicador sobre as receitas:$149.89
Consenso dos Analistas:Comprar (31B / 7H / 3S)
Última Surpresa de Resultados:+3.82%

Métricas de Avaliação

Rácio P/E

2.63

ROE

12.6%

Rácio P/B

0.32

P/FCF

-

Margem Bruta

12.0%

ROIC

17.9%

Radar de Rentabilidade

Criação de Valor (Vantagem Competitiva)

ROIC

17.9%

WACC

13.8%

ROIC − WACC

+4.1 pp

O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.

Critérios de Análise Fundamental

Aprovado (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%

Reprovado (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

Indisponível (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-Score

1/9

Preocupações financeiras graves

score
criteria

Qualidade dos Resultados

0.20

Baixa qualidade: investigar a contabilidade

Diluição de Ações

-

A recomprar ações. Favorável ao acionista

Participações institucionais

Não há declarações institucionais para esta empresa.

Governação

Equipa Executiva

NomeCargoIdade
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

Risco de Auditoria

1

Risco do Conselho

9

Risco de Remuneração

10

Risco dos Direitos dos Acionistas

10

Parte 2 · O preço e o momento de entrar

Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.

Latest News

Recent headlines for XIACF, sourced from Markets Gazette.

No recent news for XIACF.