Wednesday, November 6th, 2024

Xiaomi Stock Soars: Global Smartphone Growth and EV Expansion Drive Bullish Outlook




In-Depth Analysis of Xiaomi Corp and Peers – November 2024

In-Depth Analysis of Xiaomi Corp and Peers

Broker: OCBC Investment Research

Date: 5 November 2024

Encouraging Growth Outlook for Xiaomi Corp

Xiaomi Corp has shown an encouraging growth outlook, with global smartphone shipments growing by 5% year-on-year (YoY) in 3Q24. Retaining its third place in the global smartphone market, Xiaomi now stands fourth in China. The company’s innovative ecosystem strategy, “Human x Car x Home,” has successfully attracted a broader and more stable consumer base.

Investment Thesis

Founded in 2010, Xiaomi is a technology product and services company, focusing on smartphones, IoT products, and related internet services. Xiaomi has expanded beyond its Chinese home market, becoming the smartphone market leader in India and gaining market share in Europe. According to Canalys, Xiaomi ranked among the top three in global smartphone shipments. The company uniquely combines high-quality, affordable smartphones with a smart IoT hardware ecosystem and Internet services-based monetization. Xiaomi’s strong cash flow is expected to support its electric vehicle (EV) foray, although the company may face challenges from macroeconomic weaknesses and stiff competition.

Investment Summary

Global smartphone shipments saw a fourth consecutive quarter of growth, with a 5% YoY increase in 3Q24, reaching 309.9 million units—the strongest 3Q performance since 2021. This growth was driven by aggressive product launches and favorable refresh cycles, encouraging consumer upgrades. Xiaomi retained third place with 42.8 million units shipped and a 14% market share, benefiting from strategic inventory positioning in key markets. In China, the smartphone market continued to recover, bolstered by summer and back-to-school sales, with 3Q24 shipments rising 4% YoY to 69.1 million units. Xiaomi moved up to fourth place with a 15% market share, shipping 10.2 million units and achieving 13% YoY growth.

Financial Summary and Performance

Metrics FY23 FY24E FY25E
Revenue (CNY million) 270,970 345,337 393,353
Gross Profit (CNY million) 57,476 73,851 84,758
Operating Profit (CNY million) 20,009 19,353 23,849
Net Profit (adj) (CNY million) 19,273 23,402 25,037

Key Ratios

Metrics FY23 FY24E FY25E
Revenue Growth -3.2% 27.4% 13.9%
Gross Margin 21.2% 21.4% 21.5%
Operating Margin 7.4% 5.6% 6.1%
Net Margin (adj) 7.1% 6.8% 6.4%
Net Profit (adj) Growth 126.3% 21.4% 7.0%

ESG Updates

Xiaomi’s ESG rating was upgraded in October 2024 due to improved corporate governance and expanded recycling efforts. With 89% of its revenue from clean technology, Xiaomi’s environmental score ranks above industry average. However, its social score remains below peers due to heavy reliance on outsourced manufacturing, exposing it to supply chain labor risks. Allegations of indirect involvement in state-sponsored labor programs and data breach risks from its smart device apps also affect its social score. Xiaomi mitigates these risks through staff training, supplier oversight, and external security certifications.

Potential Catalysts and Investment Risks

Potential Catalysts

  • Shipments of smartphones and IoT devices could exceed expectations
  • Faster-than-expected recovery in advertising demand-supply dynamics
  • Monetization of users outside China could lead to top line growth

Investment Risks

  • Margin deterioration
  • Intense competition in the smartphone market
  • Trade issues and potential sanctions affecting production capabilities
  • Slump in smartphone momentum in China
  • Supply chain bottlenecks

Comparative Analysis of Xiaomi and Peers

Company Price/Earnings Price/Book EV/EBITDA Dividend Yield (%) ROE (%)
Xiaomi Corp (1810.HK) 29.0 3.3 21.9 0.0 11.6
Tencent Holdings Ltd (0700.HK) 17.0 3.7 13.4 1.0 21.4
Apple Inc (AAPL.O) 29.9 50.4 23.5 0.5 183.2
Samsung Electronics Co Ltd (005930.KS) 11.2 1.0 4.0 2.6 9.2
AAC Technologies Holdings Inc (2018.HK) 20.4 1.3 7.4 0.8 7.1

Company Overview

Xiaomi Corporation was founded in April 2010 and listed on the Main Board of the Hong Kong Stock Exchange on 9 July 2018 (1810.HK). Xiaomi is a technology company with smartphones, IoT products, and internet business at its core. As of 2Q23, Xiaomi ranked among the top three in the global smartphone market, according to Canalys. The company also boasts the world’s leading consumer AIoT platform, with 655 million smart devices connected as of 30 June 2023. Xiaomi products are available in over 100 countries and regions worldwide.

Revenue and Gross Profit Breakdown

Segment FY23 Revenue (%) FY23 Gross Profit (%)
Smartphones 58.1% 40.0%
IoT & Lifestyle Products 29.6% 22.8%
Internet Services 11.1% 38.9%
Others 1.2% -1.6%

Geographic Revenue Breakdown

The geographic revenue breakdown for FY23 shows that 55.1% of revenue came from China, while 44.9% was from the rest of the world.

Monthly Active MI User Interface Users

Xiaomi’s Monthly Active MI User Interface Users have grown significantly, from 309.6 million in FY19 to 641.2 million in FY23, showing a consistent year-over-year growth.

Company Financials

Metrics FY2019 FY2020 FY2021 FY2022 FY2023
Revenue (CNY million) 205,838.7 245,865.6 328,309.1 280,044.0 270,970.1
Cost of Revenue (CNY million) 177,284.6 209,113.8 270,048.2 232,466.8 213,493.9
Gross Profit (CNY million) 28,554.0 36,751.9 58,260.9 47,577.2 57,476.2
Operating Expenses (CNY million) 16,793.8 12,717.1 32,232.3 44,760.7 37,467.6
Operating Income (CNY million) 11,760.2 24,034.7 26,028.7 2,816.5 20,008.7
Interest Expense (CNY million) 277.8 472.5 784.3 1,130.3 1,150.2
Pretax Income (CNY million) 12,162.6 21,633.4 24,417.0 3,934.0 22,011.0
Income Tax Expense (CNY million) 2,059.7 1,320.7 5,133.8 1,431.4 4,536.9
Net Income (CNY million) 10,044.2 20,355.5 19,339.3 2,474.0 17,475.2
Basic Earnings per Share (CNY) 0.4 0.8 0.8 0.1 0.7

Profitability Ratios

Metrics FY2018 FY2019 FY2020 FY2021 FY2022 FY2023
Return on Common Equity 13.16 19.86 14.82 1.76 11.36
Return on Assets 6.14 9.29 7.06 0.88 5.85
Return on Capital 19.16 14.40 11.29 10.37 9.60
Return on Invested Capital 33.43 35.27 16.34 8.97 10.69

Credit Ratios

Metrics FY2019 FY2020 FY2021 FY2022 FY2023
Total Debt/EBIT 2.36 1.97 1.47 4.29 2.04
Net Debt/EBIT -5.75 -8.20 -2.83 -6.87 -5.33
EBIT to Interest Expense 28.39 19.89 25.53 5.37 12.70
Long-Term Debt/Total Assets 2.91 4.40 7.67 8.39 7.07
Net Debt/Equity -0.55 -0.62 -0.41 -0.29 -0.47

Analyst Declaration

The analyst(s) who prepared this report certifies that the opinions contained herein accurately and exclusively reflect his or her views about

Tencent’s Strategic Growth Poised Amid Regulatory Easing and Market Optimism

Date of Report: October 28, 2024Broker: UOB Kay Hian Private Limited Investor Sentiment and Market Outlook for Tencent Investors are showing renewed optimism in Tencent, particularly in the context of China’s broader regulatory environment...

Nestle (Malaysia): Downgrade to Reduce as Market Dynamics Shift

Date of Report October 28, 2024 Broker Name CGS International Company Overview Nestle (Malaysia) is a leading food and beverage company that operates in Malaysia, producing a wide range of products including dairy, nutrition,...

Thailand Results: Aeon Thana Sinsap Sees Strong Q2 Performance with Sales Boost

Aeon Thana Sinsap: Strong Q2 Boosts Bottom Line with Sales Gains and Lower ProvisionsBroker: UOB Kay HianDate: October 8, 2024 Aeon Thana Sinsap (Thailand) (AEONTS) posted impressive results in Q2 FY24, driven by gains...