Friday, November 22nd, 2024

“Xiaomi Corp 2024: Strong Growth, EV Expansion, and Investment Insights”






Xiaomi Corp: A Comprehensive Company Update

Xiaomi Corp: A Comprehensive Company Update

Equity Research | 5 November 2024 | OCBC Investment Research

Encouraging Growth Outlook

Global smartphone shipments observed a 5% year-on-year (YoY) growth in 3Q24. Xiaomi retained its third position in the global smartphone market and advanced to fourth place in China. The company’s ecosystem strategy, “Human x Car x Home,” has been pivotal in attracting a broader and more stable consumer base.

Investment Thesis

Founded in 2010, Xiaomi is a technology product and services company primarily focusing on smartphones, Internet of Things (IoT) products, and related internet services. Beyond its home market in China, Xiaomi has expanded its footprint to other markets, emerging as the smartphone market leader in India and gaining market share in Europe. According to Canalys, Xiaomi is among the top three in the global smartphone market in terms of shipments. Xiaomi combines affordably priced, high-quality smartphones with a smart IoT hardware product ecosystem and Internet services-based monetization. This distinctive business model supports Xiaomi’s strong cash flow, which in turn backs its foray into the electric vehicle (EV) sector. Despite these strengths, Xiaomi is likely to face challenges from overall macroeconomic weakness and fierce competition.

Investment Summary

Global smartphone shipments marked their fourth consecutive quarter of growth, with a 5% YoY increase in 3Q24, reaching 309.9 million units. This growth was driven by aggressive product launches with strong value propositions, encouraging consumers to upgrade amid a favorable refresh cycle and positive consumer sentiment. Xiaomi retained third place with 42.8 million units shipped and a 14% market share in 3Q24, benefiting from strategic inventory positioning for new releases in key markets.

In China, the smartphone market continued to recover, bolstered by summer and back-to-school sales. In 3Q24, shipments rose 4% YoY to 69.1 million units. Vivo led the market with a 19% share, followed by Huawei (16%) and HONOR (15%). Xiaomi moved up to fourth place with a 15% market share, shipping 10.2 million units and achieving 13% YoY growth. Xiaomi’s “Human x Car x Home” ecosystem strategy has been instrumental in attracting a more stable consumer base. Canalys research expects the moderate recovery in China’s smartphone market to continue into next year, supported by favorable monetary policies and consumer stimulus to boost the economy and retail sector.

Electric Vehicle (EV) Segment

On track to achieve its EV shipment goal of 120,000 units in FY24, Xiaomi delivered 39,800 EVs in 3Q24, with October shipments reaching 20,000 units. The company appears on track to meet its goal of 100,000 units by early November and 120,000 units by FY24. Sequential margin improvements in its EV business could lead to a smaller net loss this quarter. Despite Xiaomi’s share price outperformance, the company remains positive due to improved earnings visibility, smartphone market share growth, margin recovery, and its EV deliveries, with potential average selling price (ASP) growth following the SU7 Ultra and SUV launches in 1Q25. The fair value estimate for Xiaomi has been raised from HKD26 to HKD34 on higher growth forecasts and sum-of-the-parts (SOTP) valuation multiples.

Environmental, Social, and Governance (ESG) Updates

Xiaomi’s ESG rating was upgraded in October 2024, reflecting improvements in corporate governance and expanded recycling efforts. With 89% of its revenue from business lines commonly involved in clean technology, Xiaomi’s environmental score ranks above the industry average. However, its social score ranks below its peers due to heavy reliance on outsourced manufacturing, exposing it to supply chain labor risks. Allegations of indirect involvement in controversies related to employing ethnic minorities through coercive state-sponsored labor-transfer programs have also been noted. Additionally, Xiaomi’s smart device apps handle personal user data, exposing the company to data breach risks. To mitigate these risks, Xiaomi provides staff training, oversees suppliers for data security, and obtains external security certifications.

Potential Catalysts

  • Shipments of smartphones and IoT devices could be better than expected.
  • Faster-than-expected recovery in advertising demand-supply dynamics.
  • Monetization of users outside China could see a spike in top-line growth.

Investment Risks

  • Margin deterioration.
  • Highly competitive smartphone market where competition could intensify.
  • Trade issues and potential sanctions impacting hardware production as key components are sourced from US companies.
  • Slump in smartphone momentum in China.
  • Supply chain bottlenecks.

Valuation Analysis

Company FY24E P/E FY25E P/E FY24E P/B FY25E P/B FY24E EV/EBITDA FY25E EV/EBITDA FY24E Dividend Yield (%) FY25E Dividend Yield (%) FY24E ROE (%) FY25E ROE (%)
Xiaomi Corp (1810.HK) 29.0 24.7 3.3 3.0 21.9 17.4 0.0 0.0 11.6 12.2
Tencent Holdings Ltd (0700.HK) 17.0 15.3 3.7 3.2 13.4 11.9 1.0 1.2 21.4 20.7
Apple Inc (AAPL.O) 29.9 26.7 50.4 39.8 23.5 21.4 0.5 0.5 183.2 183.4
Samsung Electronics Co Ltd (005930.KS) 11.2 9.3 1.0 0.9 4.0 3.4 2.6 2.6 9.2 10.0
AAC Technologies Holdings Inc (2018.HK) 20.4 16.0 1.3 1.3 7.4 6.6 0.8 0.9 7.1 8.6

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 in terms of shipments, according to Canalys. The company has established the world’s leading consumer AIoT (AI+IoT) platform, with 655 million smart devices connected to its platform, excluding smartphones, tablets, and laptops, as of 30 June 2023. Xiaomi products are present in more than 100 countries and regions globally.

Financial Summary

FY23 Revenue Breakdown

  • Smartphones: 58.1%
  • IoT & Lifestyle Products: 29.6%
  • Internet Services: 11.1%
  • Others: 1.2%

FY23 Gross Profit Breakdown

  • Smartphones: 40.0%
  • IoT & Lifestyle Products: 22.8%
  • Internet Services: 38.9%
  • Others: -1.6%

Monthly Active MI User Interface Users

309.6 million in FY19, 396.3 million in FY20, 508.9 million in FY21, 582.1 million in FY22, and 641.2 million in FY23.

Revenue by Geography

  • China: 55.1%
  • Rest of the World: 44.9%

Company Financials

Income Statement (In Millions of CNY)

Year FY2019 FY2020 FY2021 FY2022 FY2023
Revenue 205,838.7 245,865.6 328,309.1 280,044.0 270,970.1
Cost of Revenue 177,284.6 209,113.8 270,048.2 232,466.8 213,493.9
Gross Profit 28,554.0 36,751.9 58,260.9 47,577.2 57,476.2
Operating Expenses 16,793.8 12,717.1 32,232.3 44,760.7 37,467.6
Operating Income or Losses 11,760.2 24,034.7 26,028.7 2,816.5 20,008.7
Interest Expense 277.8 472.5 784.3 1,130.3 1,150.2
Net Non-Operating Losses (Gains) -680.2 1,928.8 827.3 -2,247.8 -3,152.6
Pretax Income 12,162.6 21,633.4 24,417.0 3,934.0 22,011.0
Income Tax Expense (Benefit) 2,059.7 1,320.7 5,133.8 1,431.4 4,536.9
Income Before XO Items 10,103.0 20,312.7 19,283.2 2,502.6 17,474.2
Minority/Non Controlling Interests (Credits) 58.8 -42.8 -56.1 28.5 -1.0
Net Income/Net Profit (Losses) 10,044.2 20,355.5 19,339.3 2,474.0 17,475.2
Net Inc Avail to Common Shareholders 10,044.2 20,355.5 19,339.3 2,474.0 17,475.2
Normalized Income 10,103.0 20,312.7 20,931.9 2,708.4 16,225.4
Basic Earnings per Share 0.4 0.8 0.8 0.1 0.7
Basic Weighted Avg Shares 23,746.5 23,986.8 24,927.5 24,828.3 24,884.9
Diluted EPS Before Abnormal Items 0.4 0.8 0.8 0.1 0.7
Diluted EPS Before XO Items 0.4 0.8 0.8 0.1 0.7
Diluted EPS 0.4 0.8 0.8 0.1 0.7
Diluted Weighted Avg Shares 24,508.8

Yangzijiang Shipbuilding Stock Analysis: Technical Buy Signal and Bullish Outlook

Comprehensive Analysis of Key Companies by CGS | November 21, 2024 Comprehensive Analysis of Key Companies by CGS Report Date: November 21, 2024 | Broker: CGS Yangzijiang Shipbuilding Holdings Ltd: Poised for a Strong...

Binastra Corporation Poised for New Highs: A Bullish Breakout in Sight

Date: October 8, 2024Broker: CGS International Company Overview Binastra Corporation Berhad is an investment holding company. The company, through its subsidiaries, provides turnkey engineering design and integration services. Binastra Corporation also engages in the...

Gamuda Secures Major Wind Farm Project, Strengthening Global Expansion Strategy

Date of ReportSeptember 30, 2024 Broker NameCGS International Securities Company OverviewGamuda Berhad is a Malaysian engineering, property, and infrastructure company with a strong presence in large-scale projects. The company is known for its expertise...