WiMi Hologram Cloud Inc. (WIMI) intrinsic value & 10-year financials
WiMi Hologram Cloud Inc. (WIMI) has a Graham intrinsic value of CNY 529.13 per share. Over the last 10 fiscal years revenue grew 10.3% a year to CNY 422.2M, with an average return on invested capital of -48.0%.
- Graham intrinsic value
- CNY 529.13
- Revenue (FY2025)
- CNY 422.2M
- Revenue growth (10-yr CAGR)
- 10.3%
- ROIC (10-yr avg)
- -48.0%
- Free cash flow (FY2025)
- CNY 59.0M
WIMI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | CNY 422.2M | CNY 309.2M | CNY 15.93 | CNY 59.0M | -9.2% | -8.7% |
| FY2024 | CNY 541.9M | CNY 71.6M | CNY 3.65 | CNY 532.9M | -5.4% | -14.3% |
| FY2023 | CNY 585.4M | -CNY 421.2M | -CNY 1.21 | CNY 20.5M | -105.4% | -135.2% |
| FY2022 | CNY 682.3M | -CNY 357.7M | -CNY 1.04 | -CNY 239.3M | -45.2% | -61.6% |
| FY2021 | CNY 933.8M | -CNY 236.0M | -CNY 0.70 | CNY 33.0M | -28.2% | -44.9% |
| FY2020 | CNY 766.0M | -CNY 151.2M | -CNY 0.58 | -CNY 67.4M | -20.0% | -23.4% |
| FY2019 | CNY 319.2M | CNY 102.2M | CNY 0.47 | CNY 143.8M | 35.4% | — |
| FY2018 | CNY 225.3M | CNY 89.2M | CNY 0.44 | CNY 99.4M | 44.7% | — |
| FY2017 | CNY 192.0M | CNY 73.3M | CNY 0.36 | CNY 106.1M | 40.3% | — |
| FY2016 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in CNY.
Executive summary
WiMi Hologram Cloud Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
WiMi Hologram Cloud Inc. has historically struggled to out-earn its cost of capital, averaging just -48.0% ROIC.
WiMi Hologram Cloud Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, WiMi Hologram Cloud Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $529.13 per share.