Xiaomi Corporation - 81810.HK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on May27,2026.

‌
‌

‌

Let's get started...

‌

Breakdown	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	TTM
REVENUE	66,811	68,434	114,625	174,915	205,839	245,866	328,309	280,044	270,970	365,906	449,375	📊
Revenue Growth (1Y)	--	+2.43%	+67.50%	+52.60%	+17.68%	+19.45%	+33.53%	-14.70%	-3.24%	+35.04%	+22.81%	📊
Revenue Growth (5Y)	--	--	--	--	+208.09%	+259.27%	+186.42%	+60.10%	+31.64%	+48.82%	+82.77%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+447.67%	+572.60%	📊
Cost of Revenue	64,111	61,185	99,471	152,723	177,285	209,114	270,048	232,467	213,494	289,346	349,477	📊
Cost of Revenue Growth (1Y)	--	-4.56%	+62.57%	+53.54%	+16.08%	+17.95%	+29.14%	-13.92%	-8.16%	+35.53%	+20.78%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+176.53%	+241.77%	+171.49%	+52.21%	+20.42%	+38.37%	+67.12%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+351.32%	+445.11%	📊
Gross Profit	2,700	7,249	15,154	22,192	28,554	36,752	58,261	47,577	57,476	76,560	99,898	📊
Gross Profit Growth (1Y)	--	+168.50%	+109.04%	+46.44%	+28.67%	+28.71%	+58.53%	-18.34%	+20.81%	+33.20%	+30.48%	📊
Gross Profit Growth (5Y)	--	--	--	--	+957.58%	+406.97%	+284.45%	+114.39%	+101.29%	+108.32%	+171.82%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+2735.63%	+3600.01%	📊
Operating Expenses	1,327	3,464	2,939	20,995	16,794	12,717	32,232	44,761	37,468	52,057	57,727	📊
Operating Expenses Growth (1Y)	--	+161.01%	-15.17%	+614.44%	-20.01%	-24.27%	+153.46%	+38.87%	-16.29%	+38.94%	+10.89%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+1165.30%	+267.09%	+996.81%	+113.19%	+123.10%	+309.35%	+353.93%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+3822.15%	+4249.32%	📊
Sell General Administrative	1,399	2,502	4,221	20,092	13,482	18,286	25,720	26,437	24,353	30,991	37,503	📊
Research and Development	1,512	2,104	3,151	5,777	7,493	9,256	13,167	16,028	19,098	24,050	30,971	📊
Other Income Expenses	-2,864	-2,589	-6,660	5,056	-4,181	-14,825	-6,654	2,295	-5,983	-2,984	-10,747	📊
EBITDA	-1,143	1,783	5,974	7,406	9,089	11,050	22,029	8,534	18,451	27,410	37,574	📊
EBITDA Growth (1Y)	--	+255.94%	+235.03%	+23.98%	+22.72%	+21.58%	+99.36%	-61.26%	+116.21%	+48.56%	+37.08%	📊
EBITDA Growth (5Y)	--	--	--	--	+894.89%	+519.71%	+268.76%	+15.23%	+103.01%	+148.06%	+240.04%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+2497.20%	+3386.07%	📊
Depreciation and Amortization	206	240	361	748	810	1,212	2,006	2,459	3,687	4,389	4,474	📊
Operating Income	1,373	3,785	12,215	1,196	11,760	24,035	26,029	2,816	20,009	24,503	42,171	📊
Operating Income Growth (1Y)	--	+175.74%	+222.73%	-90.21%	+882.91%	+104.37%	+8.30%	-89.18%	+610.41%	+22.46%	+72.11%	📊
Operating Income Growth (5Y)	--	--	--	--	+756.74%	+534.99%	+113.08%	+135.40%	+70.14%	+1.95%	+75.46%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+1685.05%	+2972.18%	📊
Interest Expense	86	86	0	385	528	3,365	2,841	1,130	1,556	1,332	1,644	📊
Pre Tax Income	-7,473	1,176	-41,829	13,927	12,163	21,633	24,417	3,934	22,011	28,127	51,934	📊
Tax Provision	155	684	2,060	449	2,060	1,321	5,134	1,431	4,537	4,548	7,916	📊
NET INCOME	-7,581	553	-43,826	13,554	10,044	20,356	19,339	2,474	17,475	23,658	44,111	📊
Net Income Growth (1Y)	--	+107.30%	-8021.56%	+130.93%	-25.89%	+102.66%	-4.99%	-87.21%	+606.34%	+35.38%	+86.45%	📊
Net Income Growth (5Y)	--	--	--	--	+232.49%	+3579.26%	+144.13%	-81.75%	+73.98%	+16.22%	+116.70%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+412.06%	+681.84%	📊
Basic EPS	-0.34	0.02	-1.96	0.58	0.42	0.85	0.78	0.1	0.69	0.95	1.73	📊
Diluted EPS	-0.34	0.02	-1.96	0.58	0.41	0.83	0.76	0.1	0.69	0.93	1.68	📊
Basic Average Shares	22,376	22,376	22,376	23,563	23,746	23,987	24,927	24,828	25,325	25,439	25,934	📊
Diluted Average Shares	22,376	22,376	22,376	23,563	24,509	24,668	25,509	25,297	25,325	25,501	26,267	📊

Breakdown

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

TTM

REVENUE

66,811

68,434

114,625

174,915

205,839

245,866

328,309

280,044

270,970

365,906

449,375

📊

Revenue Growth (1Y)

+2.43%

+67.50%

+52.60%

+17.68%

+19.45%

+33.53%

-14.70%

-3.24%

+35.04%

+22.81%

📊

Revenue Growth (5Y)

+208.09%

+259.27%

+186.42%

+60.10%

+31.64%

+48.82%

+82.77%

📊

Revenue Growth (10Y)

+447.67%

+572.60%

📊

Cost of Revenue

64,111

61,185

99,471

152,723

177,285

209,114

270,048

232,467

213,494

289,346

349,477

📊

Cost of Revenue Growth (1Y)

-4.56%

+62.57%

+53.54%

+16.08%

+17.95%

+29.14%

-13.92%

-8.16%

+35.53%

+20.78%

📊

Cost of Revenue Growth (5Y)

+176.53%

+241.77%

+171.49%

+52.21%

+20.42%

+38.37%

+67.12%

📊

Cost of Revenue Growth (10Y)

+351.32%

+445.11%

📊

Gross Profit

2,700

7,249

15,154

22,192

28,554

36,752

58,261

47,577

57,476

76,560

99,898

📊

Gross Profit Growth (1Y)

+168.50%

+109.04%

+46.44%

+28.67%

+28.71%

+58.53%

-18.34%

+20.81%

+33.20%

+30.48%

📊

Gross Profit Growth (5Y)

+957.58%

+406.97%

+284.45%

+114.39%

+101.29%

+108.32%

+171.82%

📊

Gross Profit Growth (10Y)

+2735.63%

+3600.01%

📊

Operating Expenses

1,327

3,464

2,939

20,995

16,794

12,717

32,232

44,761

37,468

52,057

57,727

📊

Operating Expenses Growth (1Y)

+161.01%

-15.17%

+614.44%

-20.01%

-24.27%

+153.46%

+38.87%

-16.29%

+38.94%

+10.89%

📊

Operating Expenses Growth (5Y)

+1165.30%

+267.09%

+996.81%

+113.19%

+123.10%

+309.35%

+353.93%

📊

Operating Expenses Growth (10Y)

+3822.15%

+4249.32%

📊

Sell General Administrative

1,399

2,502

4,221

20,092

13,482

18,286

25,720

26,437

24,353

30,991

37,503

📊

Research and Development

1,512

2,104

3,151

5,777

7,493

9,256

13,167

16,028

19,098

24,050

30,971

📊

Other Income Expenses

-2,864

-2,589

-6,660

5,056

-4,181

-14,825

-6,654

2,295

-5,983

-2,984

-10,747

📊

EBITDA

-1,143

1,783

5,974

7,406

9,089

11,050

22,029

8,534

18,451

27,410

37,574

📊

EBITDA Growth (1Y)

+255.94%

+235.03%

+23.98%

+22.72%

+21.58%

+99.36%

-61.26%

+116.21%

+48.56%

+37.08%

📊

EBITDA Growth (5Y)

+894.89%

+519.71%

+268.76%

+15.23%

+103.01%

+148.06%

+240.04%

📊

EBITDA Growth (10Y)

+2497.20%

+3386.07%

📊

Depreciation and Amortization

206

240

361

748

810

1,212

2,006

2,459

3,687

4,389

4,474

📊

Operating Income

1,373

3,785

12,215

1,196

11,760

24,035

26,029

2,816

20,009

24,503

42,171

📊

Operating Income Growth (1Y)

+175.74%

+222.73%

-90.21%

+882.91%

+104.37%

+8.30%

-89.18%

+610.41%

+22.46%

+72.11%

📊

Operating Income Growth (5Y)

+756.74%

+534.99%

+113.08%

+135.40%

+70.14%

+1.95%

+75.46%

📊

Operating Income Growth (10Y)

+1685.05%

+2972.18%

📊

Interest Expense

385

528

3,365

2,841

1,130

1,556

1,332

1,644

📊

Pre Tax Income

-7,473

1,176

-41,829

13,927

12,163

21,633

24,417

3,934

22,011

28,127

51,934

📊

Tax Provision

155

684

2,060

449

2,060

1,321

5,134

1,431

4,537

4,548

7,916

📊

NET INCOME

-7,581

553

-43,826

13,554

10,044

20,356

19,339

2,474

17,475

23,658

44,111

📊

Net Income Growth (1Y)

+107.30%

-8021.56%

+130.93%

-25.89%

+102.66%

-4.99%

-87.21%

+606.34%

+35.38%

+86.45%

📊

Net Income Growth (5Y)

+232.49%

+3579.26%

+144.13%

-81.75%

+73.98%

+16.22%

+116.70%

📊

Net Income Growth (10Y)

+412.06%

+681.84%

📊

Basic EPS

-0.34

0.02

-1.96

0.58

0.42

0.85

0.78

0.1

0.69

0.95

1.73

📊

Diluted EPS

-0.34

0.02

-1.96

0.58

0.41

0.83

0.76

0.1

0.69

0.93

1.68

📊

Basic Average Shares

22,376

23,563

23,746

23,987

24,927

24,828

25,325

25,439

25,934

📊

Diluted Average Shares

22,376

23,563

24,509

24,668

25,509

25,297

25,325

25,501

26,267

📊

Breakdown	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	TTM
REVENUE	66,811	68,434	114,625	174,915	205,839	245,866	328,309	280,044	270,970	365,906	449,375	📊
Revenue Growth (1Y)	--	+2.43%	+67.50%	+52.60%	+17.68%	+19.45%	+33.53%	-14.70%	-3.24%	+35.04%	+22.81%	📊
Revenue Growth (5Y)	--	--	--	--	+208.09%	+259.27%	+186.42%	+60.10%	+31.64%	+48.82%	+82.77%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+447.67%	+572.60%	📊
Cost of Revenue	64,111	61,185	99,471	152,723	177,285	209,114	270,048	232,467	213,494	289,346	349,477	📊
Cost of Revenue Growth (1Y)	--	-4.56%	+62.57%	+53.54%	+16.08%	+17.95%	+29.14%	-13.92%	-8.16%	+35.53%	+20.78%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+176.53%	+241.77%	+171.49%	+52.21%	+20.42%	+38.37%	+67.12%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+351.32%	+445.11%	📊
Gross Profit	2,700	7,249	15,154	22,192	28,554	36,752	58,261	47,577	57,476	76,560	99,898	📊
Gross Profit Growth (1Y)	--	+168.50%	+109.04%	+46.44%	+28.67%	+28.71%	+58.53%	-18.34%	+20.81%	+33.20%	+30.48%	📊
Gross Profit Growth (5Y)	--	--	--	--	+957.58%	+406.97%	+284.45%	+114.39%	+101.29%	+108.32%	+171.82%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	+2735.63%	+3600.01%	📊
Operating Expenses	1,327	3,464	2,939	20,995	16,794	12,717	32,232	44,761	37,468	52,057	57,727	📊
Operating Expenses Growth (1Y)	--	+161.01%	-15.17%	+614.44%	-20.01%	-24.27%	+153.46%	+38.87%	-16.29%	+38.94%	+10.89%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+1165.30%	+267.09%	+996.81%	+113.19%	+123.10%	+309.35%	+353.93%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+3822.15%	+4249.32%	📊
Sell General Administrative	1,399	2,502	4,221	20,092	13,482	18,286	25,720	26,437	24,353	30,991	37,503	📊
Research and Development	1,512	2,104	3,151	5,777	7,493	9,256	13,167	16,028	19,098	24,050	30,971	📊
Other Income Expenses	-2,864	-2,589	-6,660	5,056	-4,181	-14,825	-6,654	2,295	-5,983	-2,984	-10,747	📊
EBITDA	-1,143	1,783	5,974	7,406	9,089	11,050	22,029	8,534	18,451	27,410	37,574	📊
EBITDA Growth (1Y)	--	+255.94%	+235.03%	+23.98%	+22.72%	+21.58%	+99.36%	-61.26%	+116.21%	+48.56%	+37.08%	📊
EBITDA Growth (5Y)	--	--	--	--	+894.89%	+519.71%	+268.76%	+15.23%	+103.01%	+148.06%	+240.04%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+2497.20%	+3386.07%	📊
Depreciation and Amortization	206	240	361	748	810	1,212	2,006	2,459	3,687	4,389	4,474	📊
Operating Income	1,373	3,785	12,215	1,196	11,760	24,035	26,029	2,816	20,009	24,503	42,171	📊
Operating Income Growth (1Y)	--	+175.74%	+222.73%	-90.21%	+882.91%	+104.37%	+8.30%	-89.18%	+610.41%	+22.46%	+72.11%	📊
Operating Income Growth (5Y)	--	--	--	--	+756.74%	+534.99%	+113.08%	+135.40%	+70.14%	+1.95%	+75.46%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+1685.05%	+2972.18%	📊
Interest Expense	86	86	0	385	528	3,365	2,841	1,130	1,556	1,332	1,644	📊
Pre Tax Income	-7,473	1,176	-41,829	13,927	12,163	21,633	24,417	3,934	22,011	28,127	51,934	📊
Tax Provision	155	684	2,060	449	2,060	1,321	5,134	1,431	4,537	4,548	7,916	📊
NET INCOME	-7,581	553	-43,826	13,554	10,044	20,356	19,339	2,474	17,475	23,658	44,111	📊
Net Income Growth (1Y)	--	+107.30%	-8021.56%	+130.93%	-25.89%	+102.66%	-4.99%	-87.21%	+606.34%	+35.38%	+86.45%	📊
Net Income Growth (5Y)	--	--	--	--	+232.49%	+3579.26%	+144.13%	-81.75%	+73.98%	+16.22%	+116.70%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	+412.06%	+681.84%	📊
Basic EPS	-0.34	0.02	-1.96	0.58	0.42	0.85	0.78	0.1	0.69	0.95	1.73	📊
Diluted EPS	-0.34	0.02	-1.96	0.58	0.41	0.83	0.76	0.1	0.69	0.93	1.68	📊
Basic Average Shares	22,376	22,376	22,376	23,563	23,746	23,987	24,927	24,828	25,325	25,439	25,934	📊
Diluted Average Shares	22,376	22,376	22,376	23,563	24,509	24,668	25,509	25,297	25,325	25,501	26,267	📊

Breakdown

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

TTM

REVENUE

66,811

68,434

114,625

174,915

205,839

245,866

328,309

280,044

270,970

365,906

449,375

📊

Revenue Growth (1Y)

+2.43%

+67.50%

+52.60%

+17.68%

+19.45%

+33.53%

-14.70%

-3.24%

+35.04%

+22.81%

📊

Revenue Growth (5Y)

+208.09%

+259.27%

+186.42%

+60.10%

+31.64%

+48.82%

+82.77%

📊

Revenue Growth (10Y)

+447.67%

+572.60%

📊

Cost of Revenue

64,111

61,185

99,471

152,723

177,285

209,114

270,048

232,467

213,494

289,346

349,477

📊

Cost of Revenue Growth (1Y)

-4.56%

+62.57%

+53.54%

+16.08%

+17.95%

+29.14%

-13.92%

-8.16%

+35.53%

+20.78%

📊

Cost of Revenue Growth (5Y)

+176.53%

+241.77%

+171.49%

+52.21%

+20.42%

+38.37%

+67.12%

📊

Cost of Revenue Growth (10Y)

+351.32%

+445.11%

📊

Gross Profit

2,700

7,249

15,154

22,192

28,554

36,752

58,261

47,577

57,476

76,560

99,898

📊

Gross Profit Growth (1Y)

+168.50%

+109.04%

+46.44%

+28.67%

+28.71%

+58.53%

-18.34%

+20.81%

+33.20%

+30.48%

📊

Gross Profit Growth (5Y)

+957.58%

+406.97%

+284.45%

+114.39%

+101.29%

+108.32%

+171.82%

📊

Gross Profit Growth (10Y)

+2735.63%

+3600.01%

📊

Operating Expenses

1,327

3,464

2,939

20,995

16,794

12,717

32,232

44,761

37,468

52,057

57,727

📊

Operating Expenses Growth (1Y)

+161.01%

-15.17%

+614.44%

-20.01%

-24.27%

+153.46%

+38.87%

-16.29%

+38.94%

+10.89%

📊

Operating Expenses Growth (5Y)

+1165.30%

+267.09%

+996.81%

+113.19%

+123.10%

+309.35%

+353.93%

📊

Operating Expenses Growth (10Y)

+3822.15%

+4249.32%

📊

Sell General Administrative

1,399

2,502

4,221

20,092

13,482

18,286

25,720

26,437

24,353

30,991

37,503

📊

Research and Development

1,512

2,104

3,151

5,777

7,493

9,256

13,167

16,028

19,098

24,050

30,971

📊

Other Income Expenses

-2,864

-2,589

-6,660

5,056

-4,181

-14,825

-6,654

2,295

-5,983

-2,984

-10,747

📊

EBITDA

-1,143

1,783

5,974

7,406

9,089

11,050

22,029

8,534

18,451

27,410

37,574

📊

EBITDA Growth (1Y)

+255.94%

+235.03%

+23.98%

+22.72%

+21.58%

+99.36%

-61.26%

+116.21%

+48.56%

+37.08%

📊

EBITDA Growth (5Y)

+894.89%

+519.71%

+268.76%

+15.23%

+103.01%

+148.06%

+240.04%

📊

EBITDA Growth (10Y)

+2497.20%

+3386.07%

📊

Depreciation and Amortization

206

240

361

748

810

1,212

2,006

2,459

3,687

4,389

4,474

📊

Operating Income

1,373

3,785

12,215

1,196

11,760

24,035

26,029

2,816

20,009

24,503

42,171

📊

Operating Income Growth (1Y)

+175.74%

+222.73%

-90.21%

+882.91%

+104.37%

+8.30%

-89.18%

+610.41%

+22.46%

+72.11%

📊

Operating Income Growth (5Y)

+756.74%

+534.99%

+113.08%

+135.40%

+70.14%

+1.95%

+75.46%

📊

Operating Income Growth (10Y)

+1685.05%

+2972.18%

📊

Interest Expense

385

528

3,365

2,841

1,130

1,556

1,332

1,644

📊

Pre Tax Income

-7,473

1,176

-41,829

13,927

12,163

21,633

24,417

3,934

22,011

28,127

51,934

📊

Tax Provision

155

684

2,060

449

2,060

1,321

5,134

1,431

4,537

4,548

7,916

📊

NET INCOME

-7,581

553

-43,826

13,554

10,044

20,356

19,339

2,474

17,475

23,658

44,111

📊

Net Income Growth (1Y)

+107.30%

-8021.56%

+130.93%

-25.89%

+102.66%

-4.99%

-87.21%

+606.34%

+35.38%

+86.45%

📊

Net Income Growth (5Y)

+232.49%

+3579.26%

+144.13%

-81.75%

+73.98%

+16.22%

+116.70%

📊

Net Income Growth (10Y)

+412.06%

+681.84%

📊

Basic EPS

-0.34

0.02

-1.96

0.58

0.42

0.85

0.78

0.1

0.69

0.95

1.73

📊

Diluted EPS

-0.34

0.02

-1.96

0.58

0.41

0.83

0.76

0.1

0.69

0.93

1.68

📊

Basic Average Shares

22,376

23,563

23,746

23,987

24,927

24,828

25,325

25,439

25,934

📊

Diluted Average Shares

22,376

23,563

24,509

24,668

25,509

25,297

25,325

25,501

26,267

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings
Market cap	673.59B (CNY)
EPS (TTM)	1.73 (CNY)
P/E (TTM)	14.91 (CNY)
Last Close	25.80

Next Earnings
Market cap	673.59B (CNY)
EPS (TTM)	1.73 (CNY)
P/E (TTM)	14.91 (CNY)
Last Close	25.80 (CNY)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	--
Next Earnings
Market cap	673.59B (CNY)
EPS (TTM)	1.73 (CNY)
P/E (TTM)	14.91 (CNY)
Last Close	25.80

Next Earnings
Market cap	673.59B (CNY)
EPS (TTM)	1.73 (CNY)
P/E (TTM)	14.91 (CNY)
Last Close	25.80 (CNY)