BOCOM International·2025-08-21 08:27Investment Rating - The report maintains a "Buy" rating for Xiaomi Group (1810 HK) with a target price adjusted to HKD 60.00, indicating a potential upside of 14.2% from the current closing price of HKD 52.55 [6][12][11]. Core Insights - The report highlights strong performance in the automotive sector for Q2 2025, with a revenue increase of 40% year-on-year and a record gross margin of 26.4%. The smartphone business showed a slight revenue decline of 2% year-on-year, primarily due to the impact of the REDMI A5 release on overseas average selling prices (ASP) [2][6]. - The management has set a sales target of 350,000 vehicles for the year, with Q2 2025 deliveries reaching 81,000 units and an ASP increase of 6.7% to RMB 254,000. The adjusted net loss for the automotive segment has narrowed to RMB 300 million, with expectations of achieving profitability in a single quarter or month within the year [6][7]. - The report projects revenue growth for Xiaomi, estimating revenues of RMB 483.02 billion for 2025 and RMB 605.82 billion for 2026, with corresponding net profits of RMB 45.98 billion and RMB 55.37 billion respectively [5][13]. Financial Overview - For Q2 2025, Xiaomi reported revenues of RMB 115.96 billion, a 30.5% increase year-on-year, and an adjusted net profit of RMB 10.83 billion, reflecting a 75.4% increase year-on-year. The gross margin for the quarter was 22.5%, up from 20.7% in Q2 2024 [7][6]. - The report includes revised financial forecasts, with 2025 revenue estimates reduced by 4% to RMB 483.02 billion and adjusted EPS lowered to RMB 1.67, down from RMB 1.80 [8][6]. - The report anticipates a continued focus on high-end smartphone models, projecting a recovery in smartphone gross margins in Q4 2025 as new high-end models are launched [6][7]. Valuation Metrics - The report provides a sum-of-the-parts (SOTP) valuation for 2026, estimating total revenues of RMB 605.82 billion, with the mobile and AIoT segment contributing RMB 423.84 billion and the automotive segment contributing RMB 181.98 billion [9][6]. - The price-to-earnings (P/E) ratio for the mobile and AIoT segment is projected at 25 times, while the automotive segment is valued at a price-to-sales (P/S) ratio of 2.2 times [9][6].