Xiaomi Corporation (1810.HK) Analyst Estimates Quarterly

Xiaomi Corporation

1810.HK (HKSE)

Financials
Xiaomi Corporation Analyst Estimates Quarterly

Annual Quarterly

* (except for per share items) of HKD

Period Ending:	2027 12-30	2025 12-30	2025 09-30	2025 06-30	2025 03-30	2024 12-30	2024 09-30	2024 06-30	2024 03-30	2023 12-30	2023 09-29	2023 06-29	2023 03-29	2022 12-29	2022 09-29	2022 06-29	2022 03-29	2021 12-29	2021 09-29	2021 06-29	2021 03-29	2020 12-29	2020 09-29	2020 06-29	2020 03-29	2019 12-29	2019 09-29	2019 06-29	2019 03-29	2018 12-29	2018 09-29	2018 06-29
Number of Analysts	1234	14	18	19	16	21	18	13	14	15	12	10	10	5	5	5	5	6	6	6	7	10	10	10	10	6	6	6	6	15	9	4
Estimated Revenue
Low	1234	127,919	119,032	122,576	114,252	71,881	97,858	85,829	75,660	79,525	71,243	64,878	61,721	67,984	70,885	76,291	82,561	93,106	86,932	93,196	78,524	81,428	71,612	52,609	47,525	57,518	54,088	54,716	45,601	40,837	43,438	36,915
Average	1234	141,307	125,640	125,821	116,342	110,667	101,050	93,691	79,867	80,627	75,140	70,664	67,226	74,048	77,208	83,095	89,925	101,410	94,686	101,509	85,528	88,691	77,999	57,301	51,764	62,648	58,912	59,596	49,668	48,097	49,392	39,766
High	1234	150,048	141,359	134,331	117,686	118,042	107,509	97,818	82,321	85,174	79,342	75,538	71,862	79,155	82,533	88,826	96,127	108,404	101,216	108,510	91,427	94,808	83,379	61,254	55,335	66,969	62,976	63,707	53,094	55,138	53,375	41,106
Estimated EBITDA
Low	1234	7,305	6,797	7,000	6,524	4,105	5,588	4,901	4,320	4,541	4,068	3,705	3,524	10,293	9,399	8,065	5,983	7,916	7,390	6,345	4,888	5,645	5,400	2,398	2,144	3,437	2,395	3,827	2,940	2,333	17,527	2,108
Average	1234	8,069	7,175	7,185	6,644	6,320	5,770	5,350	4,561	4,604	4,291	4,035	3,839	10,823	9,652	8,236	7,033	8,361	7,605	6,496	5,355	6,102	5,543	2,771	2,359	3,603	2,616	4,632	2,952	2,417	18,500	2,271
High	1234	8,568	8,072	7,671	6,720	6,741	6,139	5,586	4,701	4,864	4,531	4,314	4,104	11,349	9,921	8,405	8,105	8,989	7,653	6,898	6,699	6,381	5,695	2,824	2,759	3,664	3,618	4,856	3,103	2,564	19,341	2,347
Estimated EBIT
Low	1234	6,143	5,716	5,886	5,486	3,452	4,699	4,122	3,633	3,819	3,421	3,115	2,964	12,876	11,758	10,088	7,484	9,902	9,244	7,937	6,114	7,062	6,755	2,152	2,110	3,072	2,212	3,684	2,706	2,078	-9,858	1,773
Average	1234	6,786	6,033	6,042	5,587	5,314	4,852	4,499	3,835	3,872	3,608	3,393	3,228	13,539	12,074	10,303	8,798	10,459	9,513	8,126	6,699	7,633	6,933	2,487	2,322	3,221	2,416	4,459	2,717	2,153	-9,430	1,910
High	1234	7,205	6,788	6,451	5,651	5,668	5,163	4,697	3,953	4,090	3,810	3,627	3,451	14,197	12,410	10,513	10,139	11,244	9,574	8,629	8,380	7,982	7,124	2,534	2,715	3,275	3,342	4,675	2,855	2,284	-8,933	1,974
Estimated Net Income
Low	1234	7,148	9,567	9,045	5,965	4,178	3,990	2,481	2,934	2,107	2,181	3,170	2,502	10,699	9,770	8,383	6,219	8,229	7,681	6,596	5,081	5,868	5,613	2,004	1,910	2,492	1,849	3,186	2,870	2,349	17,240	1,581
Average	1234	9,604	10,004	9,852	8,793	6,431	5,635	4,961	4,890	3,980	5,088	3,547	2,801	11,251	10,033	8,562	7,311	8,691	7,905	6,753	5,567	6,343	5,762	2,316	2,102	2,613	2,019	3,857	2,882	2,433	18,197	1,807
High	1234	10,570	10,860	10,596	9,693	7,245	7,128	6,615	6,112	4,682	6,906	3,865	3,052	11,798	10,313	8,736	8,425	9,344	7,956	7,170	6,964	6,633	5,920	2,360	2,458	2,657	2,793	4,043	3,029	2,581	19,024	2,033
Estimated SGA Expenses
Low	1234	10,788	10,039	10,338	9,636	6,062	8,253	7,239	6,381	6,707	6,008	5,472	5,205	9,658	8,819	7,567	5,614	7,427	6,933	5,953	4,586	5,297	5,067	3,155	3,603	3,337	2,859	2,524	2,460	2,604	14,747	3,113
Average	1234	11,917	10,596	10,611	9,812	9,333	8,522	7,902	6,736	6,800	6,337	5,960	5,670	10,155	9,056	7,728	6,599	7,845	7,135	6,095	5,025	5,725	5,200	3,647	3,965	3,498	3,122	3,056	2,470	2,698	15,567	3,354
High	1234	12,655	11,922	11,329	9,925	9,955	9,067	8,250	6,943	7,183	6,692	6,371	6,061	10,649	9,308	7,886	7,605	8,434	7,181	6,472	6,285	5,987	5,344	3,716	4,637	3,557	4,319	3,204	2,596	2,862	16,274	3,467
Estimated EPS
Low	1234	0.266	0.356	0.337	0.222	0.156	0.149	0.092	0.109	0.078	0.081	0.118	0.093	0.038	0.069	0.071	0.109	0.148	0.181	0.197	0.158	0.1	0.114	0.082	0.07	0.073	0.098	0.102	0.072	0.033	0.053	0.059
Average	1234	0.358	0.373	0.367	0.327	0.24	0.21	0.185	0.182	0.148	0.19	0.132	0.105	0.043	0.077	0.08	0.122	0.165	0.202	0.221	0.176	0.112	0.127	0.091	0.078	0.081	0.11	0.115	0.08	0.067	0.07	0.067
High	1234	0.394	0.404	0.395	0.361	0.27	0.265	0.246	0.228	0.174	0.258	0.144	0.114	0.047	0.084	0.087	0.133	0.18	0.22	0.241	0.192	0.123	0.139	0.1	0.085	0.089	0.12	0.125	0.088	0.117	0.079	0.076

Xiaomi Corporation Analyst Estimates Quarterly