小米集团-W（1810.HK）2025 年业绩公告点评 25 年业绩创新高，汽车业务放量开启多元增长新阶段 glmszqdatemark 风险提示：下游需求不及预期，行业竞争加剧风险，存储涨价风险。 2026 年 04 月 01 日 | 推荐 | 维持评级 | | --- | --- | | 当前价格： | 31.76 港元 | | 分析师 | 崔琰 | | --- | --- | | 执业证书： S0590525110023 | | | 邮箱： | cuiyan@glms.com.cn | | 分析师 | 方竞 | | 执业证书： S0590525120003 | | | 邮箱： | fangjing@glms.com.cn | | 研究助理 | 蔡濠宇 | | 执业证书： S0590125110078 | | | 邮箱： | caihaoyu@glms.com.cn | 相对走势 -40% -17% 7% 30% 2025/4 2025/9 2026/3 小米集团-W 恒生指数 相关研究 本公司具备证券投资咨询业务资格，请务必阅读最后一页免责声明 证券研究报告 1 [盈利预测与财务指标 Table_For ...

证券研究报告 行业研究 / 行业深度 2026 年 04 月 01 日 电子 / 消费电子 强于大市 投资要点： 一年内行业指数与沪深 300 指数对比走势： 资料来源：聚源数据，爱建证券研究所 相关研究 范林泉 S0820525020001 021-32229888-25516 fanlinquan@ajzq.com 许亮 S0820525010002 0755-83562506 xuliang@ajzq.com 行业及产业 从技术融合到生态构建，把握穿戴智能化新浪潮 ——AI 眼镜行业深度报告 - 行业 2023 年以来迎来爆发式增长，但仍处培育期，增长空间广阔。AI 眼镜是技术融合下的 智能穿戴新形态，相较 AR、VR、XR 智能眼镜，是当前最具大众普及潜力的近眼终端，2023 年以来行业迎来爆发式增长，2023-2025 年全球销量从 24 万台暴增至 766 万台，核心驱动 力源于端侧大模型落地、硬件技术升级以及巨头入局。当前行业仍处培育期，定价集中于中 高端区间，未覆盖大众消费群体，海外市场占主导地位，中国市场仍处于产品导入与用户教 育的早期阶段，渗透率低，但增长强劲，未来随着供应链成熟与价格带下 ...

小米集团-W（1810.HK）2025 年业绩公告点评 25 年业绩创新高，汽车业务放量开启多元增长新阶段 glmszqdatemark 风险提示：下游需求不及预期，行业竞争加剧风险，存储涨价风险。 [盈利预测与财务指标 Table_Forcast] | 单位/百万人民币 | 2025A | 2026E | 2027E | 2028E | | --- | --- | --- | --- | --- | | 营业收入 | 457,287 | 502,996 | 582,229 | 667,783 | | 增长率（%） | 25.0 | 10.0 | 15.8 | 14.7 | | 归母净利润 | 41,643 | 33,265 | 43,633 | 54,324 | | 增长率（%） | 76.0 | -20.1 | 31.2 | 24.5 | | EPS | 1.61 | 1.28 | 1.68 | 2.09 | | P/E | 17 | 22 | 17 | 13 | | P/B | 2.7 | 2.4 | 2.1 | 1.8 | 资料来源：Wind，国联民生证券研究所预测（注：股价为 2026 年 3 月 ...

Investment Rating - The report maintains a "Buy" rating for Xiaomi Group [3][5] Core Views - Xiaomi Group's revenue for 2025 reached 457.3 billion yuan, a year-on-year increase of 25%, while adjusted net profit was approximately 39.2 billion yuan, up 43.8% year-on-year [1] - The company aims to deliver 550,000 cars in 2026, with a significant increase in automotive deliveries expected [2] - Xiaomi's AI capabilities are gaining traction, with the launch of new AI models and products that are expected to enhance its ecosystem [2] Financial Summary - Revenue projections for Xiaomi Group are 509.6 billion yuan in 2026, 576.0 billion yuan in 2027, and 623.4 billion yuan in 2028, with adjusted net profits estimated at 34.5 billion yuan, 42.8 billion yuan, and 50.3 billion yuan respectively [4][11] - The company is expected to experience a decline in smartphone gross margin to around 8% in 2026 due to rising storage costs [1] - The adjusted net profit margin is projected to be 6.8% in 2026, with a year-on-year decrease of 12% [11]

证券研究报告 | 年报点评报告 gszqdatemark 2026 04 01 年 月 日 小米 AI 模型火爆出圈、后续能力值得期待。2026 年 3 月，小米发布面向 Agent 时代的基座模型 MiMo-V2-Pro。该模型在 Artificial Analysis 排到全 球总榜第八、品牌排名第五；该模型的匿名版本 Hunter Alpha 在 OpenRouter 调用量排至全球第一。应用层面，小米打造了 AI 交互产品 Xiaomi Miclaw 和智能家居生态 Xiaomi Miloco。我们认为，小米自研模型 有望逐步在其人车家全生态有效落地。 小米集团-W（01810.HK） 硬件高端化推进，AI 能力凸显 小米集团发布 2025 年度业绩。2025Q4，小米集团实现收入 1169 亿元， 同比增长 7.3%；经调整净利润约 63.5 亿元，同比下滑 23.7%。2025 全 年，小米集团实现收入 4573 亿元，同比增长 25%；经调整净利润约 392 亿元，同比增长 43.8%。 小米手机实现高端市场占位，或有望对冲存储成本压力。2025 年小米手 机全球销售达 1.65 亿台，全球市占 ...

Investment Rating - The report initiates coverage with a "Buy" rating for Xiaomi Group (1810.HK) [6] Core Insights - The company is positioned as a rare platform that has scaled in three major sectors: global smartphones, consumer AIoT, and smart electric vehicles. As of Q4 2025, Xiaomi ranks among the top three in global smartphone shipments for 22 consecutive quarters, with a projected market share of 13.3% by 2025. The AIoT platform is expected to connect 1.08 billion devices by the end of 2025, establishing a leading position in the consumer IoT market. The automotive segment is projected to deliver 411,000 vehicles in 2025, with strong early demand for the new Xiaomi SU7 model [6][10][12]. Financial Data and Profit Forecast - Total revenue projections (in million CNY) for Xiaomi Group are as follows: - 2024: 365,906.35 - 2025: 457,286.69 - 2026E: 539,450.02 - 2027E: 656,374.58 - 2028E: 801,697.62 - Year-on-year growth rates are expected to be 35.04% for 2024, 24.97% for 2025, and 17.97% for 2026 [5][18]. - Net profit projections (in million CNY) are: - 2024: 23,658.13 - 2025: 41,643.39 - 2026E: 33,830.95 - 2027E: 43,178.52 - 2028E: 54,244.52 - The report anticipates a significant increase in net profit for 2025, with a year-on-year growth rate of 76.02% [5][18]. Business Segments and Valuation - The report estimates that by 2026, the mobile and AIoT business will generate revenue of 375 billion CNY, with a net profit of 31.9 billion CNY. The automotive and AI innovation business is expected to generate 164.4 billion CNY in revenue, with a net profit of 3.3 billion CNY. The valuation method applied is a sum-of-the-parts (SOTP) approach, assigning a PE of 20x for the mobile and AIoT business and a PS of 1.5x for the automotive segment [16][18]. - The target total market capitalization for 2026 is estimated at approximately 10,018 billion HKD, representing an upside potential of 19% from the current market value [6][16]. Key Assumptions - Revenue growth is driven by strong performance in the automotive sector, with expected growth rates of 55%, 50%, and 40% for the automotive business from 2026 to 2028. The report identifies 2026 as a pivotal year for the company, marking a transition to a more profitable phase as the automotive scale effects become evident [6][12]. Catalysts - Key catalysts for growth include the successful launch of new automotive models, expansion in overseas markets, and advancements in AI technology. The report emphasizes the importance of monitoring order conversion rates for the new SU7 model and the company's progress in international markets [6][12].

Investment Rating - The report initiates coverage with a "Buy" rating for Xiaomi Group (1810.HK) [6] Core Insights - The company is positioned as a rare platform that has scaled in three major sectors: global smartphones, consumer AIoT, and smart electric vehicles. As of Q4 2025, Xiaomi ranks among the top three in global smartphone shipments for 22 consecutive quarters, with a projected market share of 13.3% in 2025. The AIoT platform is expected to connect 1.08 billion devices by the end of 2025, establishing a leading position in the consumer IoT market. The automotive segment is projected to deliver 411,000 vehicles in 2025, with strong early demand for the new Xiaomi SU7 model [6][5][12]. Financial Data and Profit Forecast - Total revenue projections (in million CNY) for Xiaomi Group are as follows: - 2024: 365,906.35 - 2025: 457,286.69 - 2026E: 539,450.02 - 2027E: 656,374.58 - 2028E: 801,697.62 - Year-on-year growth rates are expected to be 35.04% for 2024, 24.97% for 2025, and gradually declining to 22.14% by 2028 [5][18]. - Net profit forecasts (in million CNY) are: - 2024: 23,658.13 - 2025: 41,643.39 - 2026E: 33,830.95 - 2027E: 43,178.52 - 2028E: 54,244.52 - The report anticipates a significant increase in automotive and AI-related revenues, with a projected growth rate of 55% in 2026 [5][6]. Business Segments and Valuation - The report employs a sum-of-the-parts (SOTP) valuation method, assigning a PE of 20x for the smartphone and AIoT business and a PS of 1.5x for the automotive and AI segments. The target market capitalization for 2026 is estimated at approximately 10,018 billion HKD, indicating a potential upside of 19% [6][16]. - The automotive and AI innovation business is expected to generate significant revenue growth, with projections of 164.4 billion CNY in 2026, contributing to the overall revenue growth strategy [12][16]. Market Position and Competitive Landscape - Xiaomi is recognized for its strong market positioning in the smartphone and AIoT sectors, with a focus on high-end product offerings and international expansion. The report highlights that concerns regarding storage price increases and competition in the automotive sector may be overstated, as the company's diversification strategy provides a robust buffer against potential profit pressures [6][12].

FF305 翌日披露報表 (股份發行人 ── 已發行股份或庫存股份變動、股份購回及/或在場内出售庫存股份) 表格類別： 股票 狀態： 新提交 公司名稱： 小米集团 (於開曼群島註冊成立以不同投票權控制的有限公司) 呈交日期： 2026年3月31日 如上市發行人的已發行股份或庫存股份出現變動而須根據《香港聯合交易所有限公司（「香港聯交所」）證券上市規則》(「《主板上市規則》」)第13.25A條 / 《香港聯合交易所有限公司GEM證券 上市規則》(「《GEM上市規則》」)第17.27A條作出披露，必須填妥第一章節 。 | 第一章節 | | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 1. 股份分類 | 不同投票權架構公司普通股 | | 股份類別 B | | 於香港聯交所上市 | 是 | | | | 證券代號 (如上市) | 01810 | | 說明 | | | | | | | 多櫃檯證券代號 | 81810 | RMB | 說明 | | | | | | | A. 已發行股份或庫存股份變動 | | | | | | | ...

点 击 蓝 字 关 注 我 们 目 录 行业信息 政策信息 1、中国车企首夺全球销量冠军,终结日本 25 年连霸地位 2、工信部节能与综合利用司开展新能源汽车废旧动力电池回收利用体系建设相关研究 工作 3、无锡润倍科技 5.6 亿元新能源汽车零部件项目落户锡山羊尖镇 4、华为何刚：鸿蒙智行预计年底销售门店增至 2459+、服务门店增至 1459+ 5、华为乾崑智驾车位到车位累计使用次数突破 5000 万次 6、今年前两月霍尔果斯口岸商品车出口同比增长 13.9%创历史新高 7、宁德时代在南宁成立新科技公司，注册资本 1000 万 8、锂业分会：2月碳酸锂价格延续涨势 呈现"淡季不淡"态势 9、重庆江津签约多个氢能及新能源汽车零部件项目 10、蔚能电池持有型 ABS 在上交所正式挂牌 11、华为春季发布会聚焦鸿蒙生态 消费电子与汽车业务加速融合 12、安波福 50 亿元智能工厂签约落户嘉兴,聚焦智能座舱与辅助驾驶 13、宁德时代 2026年一季度动力电池市占率重回 50% 14、宁德时代"钠新"钠离子电池今年量产，北京车展将推重磅新品 15、华为发布巨鲸电池平台 3.0，五大升级强化新能源汽车安全与效率 16、 ...

飞天茅台价格上调 大事观察 3月制造业 PMI 升至50.4%重返扩张区间 3月31日，国家统计局服务业调查中心与中国物流与采购联合会联合发布数据显示，3月份制造业采购经理指数（PMI）为50.4%，比上月上升1.4个百分 点，高于50%的临界点，制造业景气水平回升。这是该指数自2月份回落至收缩区间后，时隔一个月重返扩张区间。 从企业规模看，大型企业PMI为51.6%，比上月上升0.1个百分点，持续处于扩张区间；中型企业PMI为49.0%，比上月上升1.5个百分点；小型企业PMI 为49.3%，比上月上升4.0个百分点，虽仍低于临界点，但回升幅度最为显著。 3月30日，贵州茅台酒股份有限公司发布重大事项公告，宣布自3月31日起，对核心产品飞天53%vol500ml贵州茅台酒（2026年）执行价格调整。其中， 经销商销售合同价（出厂价）从1169元/瓶上调至1269元/瓶，涨幅约8.55%；自营体系零售价从1499元/瓶上调至1539元/瓶，涨幅约2.67%。 此次调价是茅台自2018年以来首次同时调整出厂价和自营零售价，也是设立八年来首次上调自营体系零售价。公告明确表示，价格调整将对公司经营业 绩产生一定影响 ...