您的当前位置：首页 > 行业数据 > 小米集团SOTP估值（2026年）

小米集团SOTP估值（2026年）

行业数据

下载图片

原图定位

同报告图片

/ 4

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

<|begin_of_box|>### 利润表（百万元人民币）
| 项目               | 2023     | 2024     | 2025E    | 2026E    | 2027E    |
|--------------------|----------|----------|----------|----------|----------|
| 营业收入           | 270,970  | 365,906  | 466,584  | 534,015  | 599,214  |
| 营业成本           | (213,494)| (289,346)| (362,333)| (415,946)| (463,201)|
| 毛利               | 57,476   | 76,560   | 104,251  | 118,068  | 136,014  |
| 销售及管理费用     | (24,353) | (30,991) | (38,390) | (41,258) | (44,342) |
| 研发费用           | (19,098) | (24,050) | (31,612) | (32,041) | (38,949) |
| 其他经营性收入/费用 | 5,983    | 2,984    | 18,557   | 5,000    | 2,000    |
| 经营利润           | 20,009   | 24,503   | 52,806   | 49,770   | 54,723   |
| 财务成本净额       | 2,002    | 3,624    | 699      | (629)    | (641)    |
| 其他非经营性收入/费用 | 0        | 0        | 0        | 0        | 0        |
| 税前利润           | 22,011   | 28,127   | 53,504   | 49,141   | 54,082   |
| 税费               | (4,537)  | (4,548)  | (9,150)  | (7,371)  | (8,112)  |
| 归母权益           | 1        | 80       | 102      | 71       | 76       |
| 净利润             | 17,475   | 23,658   | 44,456   | 41,841   | 46,045   |
| 非年收益计算的净利润 | 17,475   | 23,658   | 44,456   | 41,841   | 46,045   |
| Non-GAAP标准的净利润 | 19,273   | 27,235   | 42,674   | 45,041   | 48,045   |


### 现金流量表（百万元人民币）
| 项目               | 2023     | 2024     | 2025E    | 2026E    | 2027E    |
|--------------------|----------|----------|----------|----------|----------|
| 净利润             | 22,011   | 28,127   | 53,504   | 49,141   | 54,082   |
| 折旧及摊销         | 4,836    | 6,318    | 7,912    | 9,083    | 10,115   |
| 营运资本变动       | 17,319   | 3,995    | (18,780) | (16,129) | (14,827) |
| 利息调整           | (2,002)  | (3,624)  | (699)    | 629      | 641      |
| 税费               | (3,012)  | (3,467)  | (4,161)  | (4,577)  | (5,034)  |
| 其他经营活动现金流 | 2,148    | 7,947    | (2,492)  | (17,286) | (19,802) |
| 经营活动现金流     | 41,300   | 39,295   | 35,285   | 20,861   | 25,174   |
| 资本支出           | (6,269)  | (10,480) | (14,672) | (17,607) | (21,128) |
| 投资活动           | (14,804) | (14,585) | (18,672) | (9,866)  | (10,701) |
| 其他投资活动现金流 | (14,097) | (10,321) | (6,274)  | (2,405)  | (2,525)  |
| 投资活动现金流     | (35,169) | (35,386) | (39,619) | (29,878) | (34,355) |
| 负债净变动         | 4,844    | 6,733    | 2,583    | (2,938)  | (370)    |
| 权益净变动         | 0        | 0        | 42,600   | 0        | 0        |
| 股息               | 0        | 0        | 0        | 0        | 0        |
| 其他融资活动现金流 | (5,349)  | (10,732) | 0        | 0        | 0        |
| 融资活动现金流     | (505)    | (3,999)  | 45,183   | (2,938)  | (370)    |
| 汇率收益/损失      | 398      | 120      | 0        | 0        | 0        |
| 期初现金           | 27,607   | 33,631   | 33,661   | 74,511   | 62,557   |
| 期末现金           | 33,631   | 33,661   | 74,511   | 62,557   | 53,006   |


### 资产负债表（百万元人民币）
| 项目               | 2023     | 2024     | 2025E    | 2026E    | 2027E    |
|--------------------|----------|----------|----------|----------|----------|
| 现金及现金等价物   | 33,631   | 33,661   | 74,511   | 62,557   | 53,006   |
| 有价证券           | 88,140   | 83,893   | 96,477   | 101,301  | 106,366  |
| 应收账款及票据     | 12,151   | 14,589   | 18,603   | 21,291   | 23,891   |
| 存货               | 44,423   | 62,510   | 70,450   | 72,787   | 72,950   |
| 其他流动资产       | 20,707   | 31,056   | 31,681   | 29,007   | 26,039   |
| 总流动资产         | 199,053  | 225,709  | 291,721  | 286,943  | 282,252  |
| 物业、厂房及设备   | 13,721   | 18,088   | 25,284   | 34,157   | 45,254   |
| 无形资产           | 8,629    | 8,153    | 7,716    | 7,368    | 7,284    |
| 合营企业/联营公司投资 | 67,122  | 68,263   | 80,626   | 88,073   | 96,234   |
| 其他长期资产       | 35,723   | 82,943   | 81,284   | 93,477   | 107,498  |
| 总长期资产         | 125,195  | 177,447  | 194,910  | 223,074  | 256,271  |
| 总资产             | 324,247  | 403,155  | 486,631  | 510,017  | 538,522  |
| 短期贷款           | 6,183    | 13,327   | 15,020   | 15,518   | 15,553   |
| 应付账款           | 62,099   | 98,281   | 98,457   | 90,421   | 80,554   |
| 其他短期负债       | 47,306   | 63,777   | 57,399   | 51,659   | 46,494   |
| 总流动负债         | 115,588  | 175,385  | 170,877  | 157,598  | 142,601  |
| 长期贷款           | 21,674   | 17,276   | 18,166   | 14,730   | 14,324   |
| 其他长期负债       | 22,724   | 21,289   | 21,328   | 19,587   | 17,450   |
| 总长期负债         | 44,398   | 38,565   | 39,494   | 34,317   | 31,774   |
| 总负债             | 159,986  | 213,950  | 210,370  | 191,915  | 174,375  |
| 股本               | 407      | 407      | 407      | 407      | 407      |
| 储备及其他资本项目 | 163,995  | 188,737  | 275,793  | 317,634  | 363,679  |
| 股东权益           | 164,402  | 189,144  | 276,200  | 318,041  | 364,086  |
| 少数股东权益       | (140)    | 61       | 61       | 61       | 61       |
| 总权益             | 164,262  | 189,205  | 276,261  | 318,102  | 364,147  |


### 财务比率
| 项目               | 2023   | 2024   | 2025E  | 2026E  | 2027E  |
|--------------------|--------|--------|--------|--------|--------|
| 核心每股收益       | 0.774  | 1.097  | 1.663  | 1.739  | 1.855  |
| 每股账面值         | 6.607  | 7.619  | 10.766 | 12.277 | 14.054 |
| 毛利率(%)          | 21.2   | 20.9   | 22.3   | 22.1   | 22.7   |
| EBITDA利润率(%)    | 9.2    | 8.4    | 13.0   | 11.0   | 10.8   |
| EBIT利润率(%)      | 7.4    | 6.7    | 11.3   | 9.3    | 9.1    |
| 净利率(%)          | 6.4    | 6.5    | 9.5    | 7.8    | 7.7    |
| ROA(%)             | 5.8    | 6.5    | 10.0   | 8.4    | 8.8    |
| ROE(%)             | 11.3   | 13.4   | 19.1   | 14.1   | 13.5   |
| ROIC(%)            | 9.7    | 11.5   | 16.8   | 12.7   | 12.4   |
| 流动比率           | 1.7    | 1.3    | 1.7    | 1.8    | 2.0    |
| 存货周转天数       | 81.1   | 67.4   | 67.0   | 62.8   | 57.4   |
| 应收账款周转天数   | 16.1   | 13.3   | 13.0   | 13.6   | 13.8   |
| 应付账款周转天数   | 98.5   | 101.2  | 99.1   | 82.9   | 67.4   |


### 资料来源
公司资料，交银国际预测<|end_of_box|>