Xiaomi Corporation (1810.HK) Analyst Estimates Annual

Xiaomi Corporation

1810.HK (HKSE)

Financials
Xiaomi Corporation Analyst Estimates Annual

Annual Quarterly

* (except for per share items) of HKD

Period Ending:	2029 12-31	2028 12-31	2027 12-31	2026 12-31	2025 12-31	2024 12-31	2023 12-31	2022 12-30	2021 12-30	2020 12-30	2019 12-30	2018 12-30
Number of Analysts	3	4	34	42	33	36	23	23	14	14	13	15
Estimated Revenue
Low	867,239	736,880	720,606	532,932	507,568	344,899	258,397	283,481	357,161	262,607	206,300	180,898
Average	1,035,505	879,853	751,751	636,335	524,320	381,953	308,533	317,149	399,580	293,795	230,802	202,383
High	1,261,348	1,071,748	782,895	775,119	536,874	390,744	375,823	358,079	451,148	331,711	260,588	228,501
Estimated EBITDA
Low	49,523	42,079	41,150	30,433	28,984	19,695	14,756	23,622	16,280	15,054	17,477	10,330
Average	59,131	50,243	42,928	36,337	29,941	21,004	17,618	25,398	19,975	15,303	17,636	11,557
High	72,028	61,201	44,706	44,262	30,658	22,313	21,461	29,287	22,404	16,345	19,305	13,048
Estimated EBIT
Low	41,645	35,385	34,603	25,591	24,373	16,562	12,408	19,649	13,542	12,522	1,393	8,687
Average	49,725	42,250	36,099	30,557	25,178	17,663	14,816	21,126	16,616	12,729	1,406	9,718
High	60,570	51,465	37,595	37,221	25,781	18,763	18,047	24,361	18,636	13,596	1,539	10,973
Estimated Net Income
Low	70,477	64,847	33,270	33,107	40,675	17,171	15,272	8,881	11,566	10,695	15,781	11,043
Average	89,352	71,254	62,576	51,049	43,845	22,557	18,881	9,549	14,191	10,872	15,924	12,811
High	114,686	88,695	91,183	57,937	45,346	27,942	24,851	11,011	15,917	11,612	17,432	14,960
Estimated SGA Expenses
Low	73,141	62,147	60,774	44,946	42,807	29,088	21,793	22,021	15,177	14,034	23,116	15,257
Average	87,332	74,205	63,401	53,667	44,220	31,021	26,021	23,677	18,622	14,266	23,326	17,068
High	106,379	90,389	66,027	65,372	45,279	32,954	31,696	27,302	20,886	15,238	25,534	19,271
Estimated EPS
Low	2.76	2.54	1.3	1.3	1.6	0.673	0.599	0.14	0.735	0.464	0.373	0.433
Average	3.5	2.89	2.31	1.82	1.67	0.854	0.759	0.162	0.853	0.538	0.433	0.502
High	4.5	3.48	3.58	2.27	1.78	1.1	0.975	0.189	0.996	0.628	0.505	0.587

Xiaomi Corporation Analyst Estimates Annual