Investment Rating - The report maintains a "Buy" rating for Xiaomi Group with a target price of 75.52 HKD, based on a 38x PE valuation for comparable companies in 2026 [3][10]. Core Insights - The company achieved record high revenue and adjusted net profit in Q1 2025, with revenue reaching 111.3 billion CNY, a 47% year-on-year increase, and adjusted net profit of 10.7 billion CNY, up 64% year-on-year [9]. - Xiaomi's smartphone shipments increased, with a market share of 14.1% globally, ranking among the top three, and a significant return to the top position in China's market with a share of 18.8% [9]. - The IoT and lifestyle products segment also saw strong growth, with revenue of 32.3 billion CNY, a 59% increase year-on-year, and a gross margin of 25.2% [9]. - The internet services segment reported revenue of 9.1 billion CNY, a 13% increase year-on-year, with a gross margin of 76.9% [9]. - The electric vehicle segment generated 18.6 billion CNY in revenue, with a gross margin of 23.2%, and the company continues to expand its sales network [9]. Financial Summary - Revenue projections for 2025-2027 are 477.67 billion CNY, 575.30 billion CNY, and 690.22 billion CNY, respectively, with year-on-year growth rates of 31%, 20%, and 20% [5]. - Adjusted net profit forecasts for the same period are 35.12 billion CNY, 47.32 billion CNY, and 59.00 billion CNY, with growth rates of 48%, 35%, and 25% [5]. - The earnings per share (EPS) estimates for 2025-2027 are 1.35 CNY, 1.82 CNY, and 2.27 CNY, respectively [5][10]. - The gross margin is expected to improve from 22.5% in 2025 to 23.1% in 2027, while the net margin is projected to increase from 7.4% to 8.5% over the same period [5].
小米集团-W(01810):营收和经调整净利润创季度新高