A reality check for the Xiaomi IPO A reality check for the Xiaomi IPO A reality check for the Xiaomi IPO

A reality check for the Xiaomi IPO

PG
Peter Garnry

Head of Equity Strategy

Xiaomi filed its Application Proof with the Hong Kong Stock Exchange on May 3 for the much-anticipated initial public offering of China’s fourth largest smartphone maker, sometimes referred to as 'the Apple of China'. In our initial analysis on May 9, we said that Xiaomi’s IPO was a monumental symbol of China’s ambitions because it would be the first IPO under the new Chinese securities law allowing CDRs (just like ADRs in the US), making it possible for domestic Chinese investors to buy foreign-listed stocks.

However, Xiaomi has chosen to postpone the CDR listing and only go with the Hong Kong listing.

Realism kicks in

In our initial analysis based on the Application Proof, we highlighted that the valuation was too aggressive despite an interesting growth case in China and India, which are Xiaomi’s main markets. Xiaomi’s initial ambition communicated before the Application Proof was a valuation of around $100 billion and raising $10bn. In the initial filing, Xiaomi only reported numbers ending in December (FY 2017) showing revenues of RMB 114.6bn (USD 17.6bn) and EBITDA of RMB 5.9bn (USD910mn).

Based on these numbers, net debt, and a rumoured market value of $75bn. we calculated the trailing EV/EBITDA at 96.x which was significantly above peers such as Samsung and Apple. This was plainly unrealistic. Today, Xiaomi has filed its first PHIP document which gives a bit more insight into the company, including Q1 numbers. Information on the actual offering has still not been filed with the exchange but after the initial talks we expect this information to be filed next week.

People close to the deal have today leaked that Xiaomi is now closer a market capitalisation of $50bn  (it’s important to state that these figures are still only rumours) and aims to raise $6.1bn, which is half of its initial ambition – the brutal world of financial markets can often overwhelm private companies. On a positive note, Xiaomi’s Q1 figures show impressive revenue growth of 85.7% year-on-year. Based on the Q1 and 2017 figures, we estimate revenue could grow 52% in 2018.

Using recent EBITDA margins, assuming no margin expansion, EBITDA could reach RMB 9.3bn or $1.43bn. Assuming a market value of $50bn, cash and short-term investments of $2.7bn, IPO proceeds of $6bn, and debt of $27.5bn, the enterprise value is $68.9bn.

Using these figures, the FY18 forward EV/EBITDA is 48.1x and EV/Sales is 2.6x. As the overview below shows, the valuation is still significantly above comparable companies but it should be given the growth opportunity. Realism is now part of the IPO process.

Apple

   • EV/EBITDA (FY18): 9.5x
   • EV/Sales (FY18): 2.9

Samsung

   • EV/EBITDA (FY18): 2.5x
   • EV/Sales (FY18): 0.9

HTC

   • EV/EBITDA (FY18): neg.
   • EV/Sales (FY18): 0.1

Disclaimer

The Saxo Group entities each provide execution-only service and access to Analysis permitting a person to view and/or use content available on or via the website is not intended to and does not change or expand on this. Such access and use are at all times subject to (i) The Terms of Use; (ii) Full Disclaimer; (iii) The Risk Warning; (iv) the Rules of Engagement and (v) Notices applying to Saxo News & Research and/or its content in addition (where relevant) to the terms governing the use of hyperlinks on the website of a member of the Saxo Group by which access to Saxo News & Research is gained. Such content is therefore provided as no more than information. In particular no advice is intended to be provided or to be relied on as provided nor endorsed by any Saxo Group entity; nor is it to be construed as solicitation or an incentive provided to subscribe for or sell or purchase any financial instrument. All trading or investments you make must be pursuant to your own unprompted and informed self-directed decision. As such no Saxo Group entity will have or be liable for any losses that you may sustain as a result of any investment decision made in reliance on information which is available on Saxo News & Research or as a result of the use of the Saxo News & Research. Orders given and trades effected are deemed intended to be given or effected for the account of the customer with the Saxo Group entity operating in the jurisdiction in which the customer resides and/or with whom the customer opened and maintains his/her trading account. Saxo News & Research does not contain (and should not be construed as containing) financial, investment, tax or trading advice or advice of any sort offered, recommended or endorsed by Saxo Group and should not be construed as a record of our trading prices, or as an offer, incentive or solicitation for the subscription, sale or purchase in any financial instrument. To the extent that any content is construed as investment research, you must note and accept that the content was not intended to and has not been prepared in accordance with legal requirements designed to promote the independence of investment research and as such, would be considered as a marketing communication under relevant laws.

Please read our disclaimers:
- Notification on Non-Independent Investment Research (https://www.home.saxo/legal/niird/notification)
- Full disclaimer (https://www.home.saxo/en-hk/legal/disclaimer/saxo-disclaimer)

None of the information contained here constitutes an offer to purchase or sell a financial instrument, or to make any investments. Saxo does not take into account your personal investment objectives or financial situation and makes no representation and assumes no liability as to the accuracy or completeness of the information nor for any loss arising from any investment made in reliance of this presentation. Any opinions made are subject to change and may be personal to the author. These may not necessarily reflect the opinion of Saxo or its affiliates.

Saxo Capital Markets HK Limited
19th Floor
Shanghai Commercial Bank Tower
12 Queen’s Road Central
Hong Kong

Contact Saxo

Select region

Hong Kong S.A.R
Hong Kong S.A.R

Saxo Capital Markets HK Limited (“Saxo”) is a company authorised and regulated by the Securities and Futures Commission of Hong Kong. Saxo holds a Type 1 Regulated Activity (Dealing in Securities); Type 2 Regulated Activity (Dealing in Futures Contract); Type 3 Regulated Activity (Leveraged Foreign Exchange Trading); Type 4 Regulated Activity (Advising on Securities) and Type 9 Regulated Activity (Asset Management) licenses (CE No. AVD061). Registered address: 19th Floor, Shanghai Commercial Bank Tower, 12 Queen’s Road Central, Hong Kong.

Trading in financial instruments carries various risks, and is not suitable for all investors. Please seek expert advice, and always ensure that you fully understand these risks before trading. Trading in leveraged products may result in your losses exceeding your initial deposits. Saxo does not provide financial advice, any information available on this website is ‘general’ in nature and for informational purposes only. Saxo does not take into account an individual’s needs, objectives or financial situation. Please click here to view the relevant risk disclosure statements.

The Saxo trading platform has received numerous awards and recognition. For details of these awards and information on awards visit www.home.saxo/en-hk/about-us/awards.

The information or the products and services referred to on this site may be accessed worldwide, however is only intended for distribution to and use by recipients located in countries where such use does not constitute a violation of applicable legislation or regulations. Products and services offered on this website are not directed at, or intended for distribution to or use by, any person or entity residing in the United States and Japan. Please click here to view our full disclaimer.

Apple, iPad and iPhone are trademarks of Apple Inc., registered in the US and other countries. AppStore is a service mark of Apple Inc. Android is a trademark of Google Inc.