Xiaomi IPO a 'monumental symbol' of Chinese ambition

Xiaomi IPO a 'monumental symbol' of Chinese ambition

Peter Garnry

Chief Investment Strategist

Photo credit: Allmy / Shutterstock.com

Most people in Europe and the US have never heard of Xiaomi, often called "the Apple of China", but this young Chinese company founded in 2010 is one of China’s fastest-growing technology firms. Its IPO is aimed to take place sometime in July as the company filed its Application Proof (first submission) with the Hong Kong Stock Exchange on May 3. Initial rumours indicated a market value of close to $100 billion but Xiaomi has recently indicated the $70-80bn range as being more realistic.

While not indicated in the initial filing, analysts expect Xiaomi to attempt to raise around $10bn in equity capital. This would make it the largest IPO in 2018 and among the 20 largest seen since 1995.

The Chinese IPO market is red hot – the recent Ping An Good Doctor offering was oversubscribed by a factor of 600 – and we expect the Xiaomi IPO to be one of the year's biggest events in equity markets, resembling the Alibaba and Facebook IPOs.

An expanding empire

As noted, Xiaomi is often called the Chinese equivalent of Apple with smartphones as it largest product category (see table) in 2017. Revenue grew 68% /year-on-year) in 2017 to RMB 114.6bn, or around $18bn. This impressive growth rate came after a disappointing 2016 with revenue growth stalling on failed product launches.

Xiaomi's operating income (EBITDA) rose to around $929 million in 2017. Half of the company's reported operating profit comes from the line item "fair value changes on investments measured at fair value through profit or loss". If Xiaomi follows IFRS accounting standards, this line item is not an operating activity as it flows from investment activity. As result, we have had to adjust the income statement to better reflect the operating nature of Xiaomi’s business.

The business is concentrated around the smartphones segment (~70% of revenue in 2017) but the Internet of Things and Internet Services segments have been growing quickly over the past couple of years and have lowered the company’s reliance on a single product category. Xiaomi has expanded from smartphone production into many new categories – smart TVs, laptops, home speakers, smart routers, power banks, headphones, air purifiers, fitness bands, robot vacuum cleaners, and many other products.

Revenue split
 
Probably the most attractive feature of Xiaomi is its international success; it occupies the top spot in smartphone market share in India, which is a fast-growing emerging market. Apple has struggled in India for years and has a 2.8% market share, or only enough to take ninth spot. Xiaomi is number four in the Chinese smartphone market with Huawei taking the lead. Globally, Xiaomi is now the fourth largest smartphone manufacturer.

In 2017 Xiaomi received 28% of its revenue from outside China and we expect that trend to continue as it expands in neighbouring countries. The filing shows long-term expectations for growth across the global smartphone market (5.5% per annum) and IoT (~20% p.a.). Given that its current business is still mainly about smartphones, the high growth rate needed to support the valuation will have to come from taking market share as the current 5.5% growth rate is too low to justify lofty valuations over the longer term.
 
Smartphone installed base
Source: Xiaomi’s Application Proof document

The most worrying part of the business is that the company has barely been cash flow positive from operations during the years 2015-2017 on a cumulative basis. Together with an aggressive investment plan, the need for financing has been high. The cash flow from financing activities has been close to RMB 7bn ( $1.1bn) over the past three years. If Xiaomi raises $10bn it will fill the firm's war chest with fresh capital to go out and conquer emerging markets with its suite of technology products.

This would likely create a third giant in the global smartphone market, adding to the existing battle between Samsung and Apple.

Another concern judging from the company's financial statements is the big disconnect between operating profits and the cash flow from operations, indicating accounting decisions hidden deep into the accounts. This means that some degrees of freedom is being pursued in terms of what gets recognised over the income statement.

The most unusual part of the initial filing document is the pledge to cap the profit margin to 5% across all hardware categories with the excess profits being returned to users. The company does not state how it will return this surplus, but the most likely scenario is through lower prices across products.

Initial valuation thoughts

The best way to compare companies across different industries, capital structures, and countries is to use the enterprise value valuation metrics such as EV/sales and EV/EBITDA. We have been deep into the notes to reconcile the numbers into an estimated enterprise value.

According to the balance sheet, Xiaomi has RMB 11.6bn in cash and cash equivalents and RMB 5.3bn in short-term investments (that can be liquidated at fair value). In total, this is RMB 16.9bn in cash and short-term investments, or $2.6bn. To get the enterprise value, then, we need the gross debt. According to notes 33 and 35, the company has a combined RMB 172.3bn in debt ($27bn) with preferred shares at fair value being the largest source of debt (this has been obtained through many financing rounds with private investors).

Adding all the numbers together, and assuming a market value of $75bn and IPO proceeds around $10bn, the enterprise value becomes $89.4bn.

This estimated enterprise value means that Xiaomi’s estimated 12-month trailing EV/EBITDA and EV/Sales ratios are 96.3x and 5.0x respectively. Xiaomi’s estimated EV/Sales ratio is definitely above peers such as Samsung (1.0x), Apple (2.8x), and HTC (0.3x). This obviously reflects high expectations but also a worrying premium for investors to pay.

On the other hand, if Xiaomi can become the largest hardware technology company in China and India then it should have a premium as this could potentially turn Xiaomi into one of the biggest companies in the world.

Based on our estimates, Xiaomi’s 12-month trailing EV/EBITDA is 96.3x which is significantly above its peers: Samsung (3.5x), Apple (10.2x), and HTX (neg.). Typically it would not be an issue to pay a steep valuation premium if future growth is high and margin expansion is part of the journey, but that is where it becomes a different story for Xiaomi as the company has pledged to cap profit margins. This means that the high EV/EBITDA can only be justified through rapid top line growth. 

Overall, Xiaomi looks expensive but the upside investors are chasing in this IPO is access to the fastest-growing technology company in China with (so far) the best track record of international expansion outside the safe domestic market with a billion consumers.

We will provide an improved update as Xiaomi expands its filing with the Hong Kong Stock Exchange.

Quarterly Outlook

01 /

  • Equity outlook: The high cost of global fragmentation for US portfolios

    Quarterly Outlook

    Equity outlook: The high cost of global fragmentation for US portfolios

    Charu Chanana

    Chief Investment Strategist

  • Commodity Outlook: Commodities rally despite global uncertainty

    Quarterly Outlook

    Commodity Outlook: Commodities rally despite global uncertainty

    Ole Hansen

    Head of Commodity Strategy

  • Upending the global order at blinding speed

    Quarterly Outlook

    Upending the global order at blinding speed

    John J. Hardy

    Global Head of Macro Strategy

    We are witnessing a once-in-a-lifetime shredding of the global order. As the new order takes shape, ...
  • Asset allocation outlook: From Magnificent 7 to Magnificent 2,645—diversification matters, now more than ever

    Quarterly Outlook

    Asset allocation outlook: From Magnificent 7 to Magnificent 2,645—diversification matters, now more than ever

    Jacob Falkencrone

    Global Head of Investment Strategy

  • Macro outlook: Trump 2.0: Can the US have its cake and eat it, too?

    Quarterly Outlook

    Macro outlook: Trump 2.0: Can the US have its cake and eat it, too?

    John J. Hardy

    Global Head of Macro Strategy

  • Equity Outlook: The ride just got rougher

    Quarterly Outlook

    Equity Outlook: The ride just got rougher

    Charu Chanana

    Chief Investment Strategist

  • China Outlook: The choice between retaliation or de-escalation

    Quarterly Outlook

    China Outlook: The choice between retaliation or de-escalation

    Charu Chanana

    Chief Investment Strategist

  • Commodity Outlook: A bumpy road ahead calls for diversification

    Quarterly Outlook

    Commodity Outlook: A bumpy road ahead calls for diversification

    Ole Hansen

    Head of Commodity Strategy

  • FX outlook: Tariffs drive USD strength, until...?

    Quarterly Outlook

    FX outlook: Tariffs drive USD strength, until...?

    John J. Hardy

    Global Head of Macro Strategy

  • Fixed Income Outlook: Bonds Hit Reset. A New Equilibrium Emerges

    Quarterly Outlook

    Fixed Income Outlook: Bonds Hit Reset. A New Equilibrium Emerges

    Althea Spinozzi

    Head of Fixed Income Strategy

None of the information provided on this website constitutes an offer, solicitation, or endorsement to buy or sell any financial instrument, nor is it financial, investment, or trading advice. Saxo Capital Markets UK Ltd. (Saxo) and the Saxo Bank Group provides execution-only services, with all trades and investments based on self-directed decisions. Analysis, research, and educational content is for informational purposes only and should not be considered advice nor a recommendation. Access and use of this website is subject to: (i) the Terms of Use; (ii) the full Disclaimer; (iii) the Risk Warning; and (iv) any other notice or terms applying to Saxo’s news and research.

Saxo’s content may reflect the personal views of the author, which are subject to change without notice. Mentions of specific financial products are for illustrative purposes only and may serve to clarify financial literacy topics. Content classified as investment research is marketing material and does not meet legal requirements for independent research.

Before making any investment decisions, you should assess your own financial situation, needs, and objectives, and consider seeking independent professional advice. Saxo does not guarantee the accuracy or completeness of any information provided and assumes no liability for any errors, omissions, losses, or damages resulting from the use of this information.

Please refer to our full disclaimer for more details.

Saxo
40 Bank Street, 26th floor
E14 5DA
London
United Kingdom

Contact Saxo

Select region

United Kingdom
United Kingdom

Trade Responsibly
All trading carries risk. To help you understand the risks involved we have put together a series of Key Information Documents (KIDs) highlighting the risks and rewards related to each product. Read more
Additional Key Information Documents are available in our trading platform.

Saxo is a registered Trading Name of Saxo Capital Markets UK Ltd (‘Saxo’). Saxo is authorised and regulated by the Financial Conduct Authority, Firm Reference Number 551422. Registered address: 26th Floor, 40 Bank Street, Canary Wharf, London E14 5DA. Company number 7413871. Registered in England & Wales.

This website, including the information and materials contained in it, are not directed at, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in the United States, Belgium or any other jurisdiction where such distribution, publication, availability or use would be contrary to applicable law or regulation.

It is important that you understand that with investments, your capital is at risk. Past performance is not a guide to future performance. It is your responsibility to ensure that you make an informed decision about whether or not to invest with us. If you are still unsure if investing is right for you, please seek independent advice. Saxo assumes no liability for any loss sustained from trading in accordance with a recommendation.

Apple, iPad and iPhone are trademarks of Apple Inc., registered in the U.S. and other countries. App Store is a service mark of Apple Inc. Android is a trademark of Google Inc.

©   since 1992