← XIACY forward model

XIACY · Forward model · Other related businesses · Bull case

What has to happen in Other related businesses

Model as of

This page changes Other related businesses inside the complete XIACY model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

XIACY forward model
Horizon
Consolidated fair value $35.18 all other verticals held in this portfolio case
Final-quarter revenue $434M 1% of company revenue
Explicit segment contribution $71M EBITDA less segment capex, before corporate items

Memory normalises inside two years, SkyNomad does to the SUV segment what SU7 did to the sedan segment, and the MiMo line becomes a third monetisation surface rather than a rounding error. Terminal revenue lands about 30% above base. State the gap honestly: even here the model does not reach a re-rating to the 3x revenue multiple Xiaomi carried before the memory squeeze - that would need the exit slider, not the drivers, and this case deliberately does not do it for you.

Other related businesses

Basis quarter$238M
Final quarter$434M
Implied CAGR+13%
Final revenue mix1%

The residual inside Smartphone x AIoT - roughly RMB1.6 billion a quarter of accessories, repairs and other items Xiaomi reports as a line but never describes. It exists in this model so the five verticals sum to the reported consolidated revenue exactly, in every quarter, rather than approximately.

Last four quarters
2025 Q3 $140M Estimated
2025 Q4 $124M Estimated
2026 Q1 $107M Estimated
2026 Q2 $238M Reported
Other related businesses within Smartphone x AIoT
Sequential growth +2.0%/qtr decaying toward +1.5% 2% a quarter. It grew 16% YoY off a small base and Xiaomi says nothing about what drives it.
Other related businesses

Latest: $434M (2031Q2E)

Period Value
2025Q2 $194M
2025Q3 $140M
2025Q4 $124M
2026Q1 $107M
2026Q2 $238M
2026Q3E $246M
2026Q4E $254M
2027Q1E $263M
2027Q2E $271M
2027Q3E $279M
2027Q4E $288M
2028Q1E $297M
2028Q2E $306M
2028Q3E $315M
2028Q4E $325M
2029Q1E $335M
2029Q2E $345M
2029Q3E $355M
2029Q4E $365M
2030Q1E $376M
2030Q2E $387M
2030Q3E $398M
2030Q4E $410M
2031Q1E $422M
2031Q2E $434M

Assumptions & reasoning

  • Only the June 2026 quarter is a disclosed figure here, at RMB1.6bn. The four earlier quarters are the residual left when the four named lines are subtracted from reported consolidated revenue, and are flagged estimated for that reason.
  • Its economics are assumed outright. Xiaomi discloses neither a gross margin nor an operating result for this line, so both margin inputs are ours and the vertical is small enough that neither changes the answer.
  • It is carried as its own vertical rather than folded into another one so that no named segment absorbs a residual it did not earn.
XIACY model map

Explore another vertical