Switch theme
Sign up to access all valuation multiples
Xiaomi is a technology product and services company founded in early 2010, focusing mainly on smartphones and Internet of Things products and related internet services. An early adopter of online smartphone sales, Xiaomi uses Android as its operating system but has its own customized user interface called MIUI. As competition in its home Chinese smartphone market intensified and growth has slowed, it has expanded into other markets and has become the smartphone market leader in India and is gaining market share in Europe. From 2020 to 2024, from a country perspective, around 50% of its overall revenue was generated in mainland China, down from 94% in 2015. The company listed on the Hong Kong market at the beginning of July 2018.
2010
33.6K+
LTM Revenue $54.7B
LTM EBITDA $4.2B
$135B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Xiaomi has a last 12-month revenue of $54.7B and a last 12-month EBITDA of $4.2B.
In the most recent fiscal year, Xiaomi achieved revenue of $34.8B and an EBITDA of $3.6B.
Xiaomi expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Xiaomi valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $35.9B | $34.8B | $48.9B | $54.7B | XXX |
| Gross Profit | $7.5B | $6.1B | $7.4B | XXX | XXX |
| Gross Margin | 21% | 18% | 15% | XXX | XXX |
| EBITDA | $1.1B | $3.6B | $3.7B | $4.2B | XXX |
| EBITDA Margin | 3% | 10% | 8% | 8% | XXX |
| Net Profit | $2.5B | $317M | $2.2B | XXX | XXX |
| Net Margin | 7% | 1% | 5% | XXX | XXX |
| Net Debt | $499M | n/a | n/a | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 14, 2025, Xiaomi's stock price is HKD 45 (or $6).
Xiaomi has current market cap of HKD 1.12T (or $144B), and EV of HKD 1.05T (or $135B).
See Xiaomi trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $135B | $144B | XXX | XXX | XXX | XXX | $0.12 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 14, 2025, Xiaomi has market cap of $144B and EV of $135B.
Xiaomi's trades at 2.7x LTM EV/Revenue multiple, and 34.8x LTM EBITDA.
Analysts estimate Xiaomi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Xiaomi and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $135B | XXX | XXX | XXX |
| EV/Revenue | 2.8x | XXX | XXX | XXX |
| EV/EBITDA | 36.3x | XXX | XXX | XXX |
| P/E | 44.8x | XXX | XXX | XXX |
| P/E/Growth | 1.8x | XXX | XXX | XXX |
| EV/FCF | 49.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpXiaomi's NTM/LTM revenue growth is 22%
Xiaomi's revenue per employee for the last fiscal year averaged $1.0M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Xiaomi's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Xiaomi's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Xiaomi and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 41% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 8% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 29% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $1.0M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 16% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ideal Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Quest Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| Havells India | XXX | XXX | XXX | XXX | XXX | XXX |
| Dixon Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Xiaomi acquired XXX companies to date.
Last acquisition by Xiaomi was XXXXXXXX, XXXXX XXXXX XXXXXX . Xiaomi acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Xiaomi founded? | Xiaomi was founded in 2010. |
| Where is Xiaomi headquartered? | Xiaomi is headquartered in Hong Kong. |
| How many employees does Xiaomi have? | As of today, Xiaomi has 33.6K+ employees. |
| Who is the CEO of Xiaomi? | Xiaomi's CEO is Mr. Jun Lei. |
| Is Xiaomi publicy listed? | Yes, Xiaomi is a public company listed on HKG. |
| What is the stock symbol of Xiaomi? | Xiaomi trades under 01810 ticker. |
| When did Xiaomi go public? | Xiaomi went public in 2018. |
| Who are competitors of Xiaomi? | Similar companies to Xiaomi include e.g. Ideal Holdings, Quest Holdings, Havells India, Dixon Technologies. |
| What is the current market cap of Xiaomi? | Xiaomi's current market cap is $144B |
| What is the current revenue of Xiaomi? | Xiaomi's last 12-month revenue is $54.7B. |
| What is the current EBITDA of Xiaomi? | Xiaomi's last 12-month EBITDA is $4.2B. |
| What is the current EV/Revenue multiple of Xiaomi? | Current revenue multiple of Xiaomi is 2.7x. |
| What is the current EV/EBITDA multiple of Xiaomi? | Current EBITDA multiple of Xiaomi is 34.8x. |
| What is the current revenue growth of Xiaomi? | Xiaomi revenue growth between 2023 and 2024 was 41%. |
| Is Xiaomi profitable? | Yes, Xiaomi is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
