Xiaomi Corporation (1810.HK) Annual Margin Report - Discounting Cash Flows
1810.HK
Xiaomi Corporation
1810.HK (HKSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in HKD

Monetary values in HKD

amounts except #

Average LTM
Jan 22
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 366,875 502,271 389,251 298,013 316,898 402,802 292,015
Revenue Growth Rate 16.19% 29.04% 30.62% -5.96% -21.33% 37.94% 26.82%
Cost of Revenue 295,994 390,614 307,806 234,801 263,059 331,322 248,364
Gross Profit 70,880 111,657 81,445 63,212 53,838 71,480 43,650
Gross Margin 19.01% 22.23% 20.92% 21.21% 16.99% 17.75% 14.95%
Operating Income 26,479 47,137 26,066 22,006 3,187 31,935 28,546
Operating Margin 7.03% 9.38% 6.7% 7.38% 1.01% 7.93% 9.78%
Net Income 24,068 49,319 25,168 19,219 2,800 23,727 24,176
Net Margin 6.3% 9.82% 6.47% 6.45% 0.883% 5.89% 8.28%

Monetary values in HKD

amounts except #

Average LTM
Jan 22
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 366,875 502,271 389,251 298,013 316,898 402,802 292,015
Cash From Operating Activities Margin 8.45% 14.43% 10.74% 15.24% -1.57% 2.98% 8.9%
Cash From Operating Activities 32,117 72,455 41,803 45,422 -4,967 12,006 25,985
Free Cash Flow Margin 6.73% 13.91% 8.74% 12.93% -3.64% 0.797% 7.67%
Free Cash Flow 26,087 69,884 34,040 38,528 -11,530 3,210 22,392
Depreciation and Amortization Margin 1.35% 1.63% 1.73% 1.79% 1.32% 0.933% 0.695%
Depreciation and Amortization 5,031 8,164 6,721 5,319 4,195 3,756 2,029
Capital Expenditure Margin -1.72% -0.512% -1.99% -2.31% -2.07% -2.18% -1.23%
Capital Expenditure -6,030 -2,571 -7,763 -6,895 -6,563 -8,796 -3,593
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program