PerpEquities

Xiaomi Corporation (XIAOMI) financials

HKSE · Technology · Consumer Electronics · 52,876 employees · CEO Jun Lei

Price
HK$26.48 +3.12%
Market cap
HK$681B
Enterprise value
CN¥575B
Last report
Q2 '26 filed 2026-06-30
Next report
2026-11-24
Revenue (TTM)CN¥437B+1.9% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)6.1%-3.6 pp vs a year agoOperating income CN¥26.5B
Net income (TTM)CN¥32.9B-11.5% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)-CN¥3.15B-105.3% vs a year agoCapex CN¥11.3B
Diluted EPS (TTM)CN¥1.23-14.0% vs a year agoSum of the last 4 quarters
Net cashCN¥86.6B+12.1% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap
HK$681B
EV CN¥575B
Revenue
CN¥437B
Trailing 12 months
Revenue growth
-4%
FY2026 consensus
Profit margin
7.5%
Net income / revenue, TTM
P/E
17.7×
P/S
1.3×
Price / sales, TTM
EV / EBITDA
14.1×
TTM
Free cash flow
-CN¥3.15B
Trailing 12 months
Net income
CN¥32.9B
Trailing 12 months
Revenue estimate
CN¥441B
FY2026 consensus
Earnings
2026-11-24
Dividend
–
No dividend

Key takeaways

Computed from the reported numbers - every statement carries the figure it rests on.

  • Revenue growth slowing: -6.5% year on yearQ2 '26 revenue CN¥108B, against an average of 12.1% over the four quarters before.
  • Operating margin 6.1% (TTM), -3.6 pp on a year agoOperating income grew -36.1% while revenue grew 1.9%.
  • 32.5% of pre-tax profit is non-operatingPre-tax income CN¥39.3B vs operating income CN¥26.5B (TTM). Gains on equity stakes and other one-off items lift net income and EPS - operating income is the cleaner measure of the business.
  • Capex 2.6% of revenue (a year ago 1.2%)CN¥11.3B invested in the last 4 quarters (+124.3% on a year earlier). Free cash flow -CN¥3.15B = -9.6% of net income.
  • Diluted share count down 1.1% in a year26.5B diluted shares in Q2 '26, 26.8B a year earlier.
  • Net cash CN¥86.6BCash + short-term investments CN¥126B, debt incl. leases CN¥39.3B; a year ago net cash CN¥77.2B.

Last quarter: Q2 '26

Quarter ended 2026-06-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.

Quarter vs a year ago

Q2 '26Year agoChange
RevenueCN¥108BCN¥116B-6.5%
Gross margin19.8%22.5%-2.7 pp
Operating incomeCN¥2.24BCN¥13.4B-83.3%
Operating margin2.1%11.6%-9.5 pp
Net incomeCN¥9.42BCN¥11.9B-20.9%
Diluted EPSCN¥0.36CN¥0.45-20.0%
Operating cash flowCN¥3.84BCN¥23.5B-83.7%
CapexCN¥1.5B-CN¥2.73B+155.0%
Free cash flowCN¥2.34BCN¥26.3B-91.1%
R&DCN¥9.19BCN¥7.76B+18.4%
Stock-based compensationCN¥0CN¥1.27B-100.0%

Revenue

Where the money comes from - by business line and by region, quarter by quarter.

Revenue, operating income and growth

quarterly

Margins & cost structure

How much of each unit of revenue is left at each level - and where the costs go.

Margins

quarterly

Costs as % of revenue

quarterly

Cash flow & capital allocation

Cash generated, what it is spent on, and what reaches shareholders.

Operating cash flow, capex, free cash flow

quarterly

Uses of cash vs operating cash flow

fiscal years

Last 4 quarters

cash flow statement
Operating cash flow
CN¥8.14B
Capex
-CN¥11.3B
Buybacks
-CN¥55.2B
Dividends
CN¥0
Acquisitions
CN¥0
Net debt issued
CN¥3.4B
Stock-based compensation
CN¥4.11B
Free cash flow
-CN¥3.15B
Returned to shareholders / FCF
-1,755.0%

Share count and EPS

quarterly, diluted

Balance sheet

Liquidity, investments and debt at each quarter end.

Cash, investments and debt

quarter ends

Valuation & returns

Today's multiples against the company's own last five fiscal years; analyst targets and ratings.

Multiples and returns

TTM vs 5 fiscal years
Now5y averageWhere today sits in the 5-year range
P/E (TTM)17.7×38.5×19.7× – 96.6×
EV / EBITDA14.1×21.9×16.7× – 28.0×
EV / Sales1.3×1.5×0.8× – 2.2×
Price / FCF-183.5×56.6× 4 of 5 years10.1× – 146.7×
Price / Book2.1×2.9×1.7× – 4.4×
FCF yield-0.5%2.5%-4.2% – 9.9%
Return on invested capital6.5%8.0%1.0% – 12.2%
Return on equity12.3%10.9%1.7% – 15.6%

Outlook

Analyst consensus for the coming fiscal years and what it implies at today's price.

Consensus estimates

Fiscal yearRevenueGrowthEPSGrowthP/E at today's priceAnalysts (EPS)
FY2026CN¥441B-3.6%CN¥0.96-38.4%–18
FY2027CN¥517B+17.2%CN¥1.21+26.0%–20
FY2028CN¥607B+17.5%CN¥1.58+30.5%–16
FY2029CN¥705B+16.1%CN¥2.00+26.7%–13
FY2030CN¥815B+15.6%CN¥2.47+23.2%–13

Financial statements

Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.

Income statementRevenue, costs, operating income, net income and EPSOpenBalance sheetCash, investments, assets, debt, liabilities and equityOpenCash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates: Financial Modeling Prep.

Data as of 2026-11-01 · Amounts in CNY as reported; price and market cap in HKD.