Valuation ZTE Corporation Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 04:08:20 2026-10-21 EDT			5-day change	1st Jan Change
19.62 ^HKD	-0.05%		-2.49%	-27.71%

09-08	China doubles down on telecom infrastructure	FW
08-21	ZTE Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	146,171	114,433	118,615	180,020	170,846	123,116	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	-27.94%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	151,251	150,960	148,082
Change	-	-23.52%	-9.66%	107.94%	-1.16%	-21.04%	-0.19%	-1.91%
P/E	22.8x	15.1x	13.5x	23x	32.6x	9.56x	19.5x	16.7x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	1.67x	1.57x	1.47x
PEG	-	0.9x	0.9x	-2.3x	-1x	0x	-0.4x	1x
Capitalization / Revenue	1.28x	0.93x	0.95x	1.48x	1.28x	0.81x	0.73x	0.66x
EV / Revenue	1.18x	0.84x	0.75x	1.6x	1.43x	0.99x	0.89x	0.79x
EV / EBITDA	9.31x	7.92x	6.29x	14x	17.6x	17.3x	15.4x	12.2x
EV / EBIT	18.3x	11.9x	9.09x	20.7x	30.1x	18x	19.6x	16.7x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	34.4x	24.3x	21.3x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.91%	4.12%	4.7%
Dividend per Share ²	0.3	0.4	0.683	0.617	0.411	0.74	0.5353	0.6667
Rate of return	0.9%	1.55%	2.58%	1.53%	1.09%	2.68%	1.94%	2.41%
EPS ²	1.47	1.71	1.96	1.76	1.16	2.89	1.418	1.658
Distribution rate	20.4%	23.4%	34.8%	35.1%	35.4%	25.6%	37.8%	40.2%
Net sales ¹	114,522	122,954	124,251	121,299	133,895	152,562	169,103	187,714
EBITDA ¹	14,494	13,019	14,827	13,880	10,893	8,727	9,808	12,149
EBIT ¹	7,380	8,668	10,258	9,342	6,362	8,402	7,709	8,856
Net income ¹	6,813	8,080	9,326	8,425	5,618	5,643	6,496	7,839
Net Debt ¹	-11,270	-11,258	-25,405	13,798	20,715	28,135	27,844	24,966
Reference price ²	33.50	25.86	26.48	40.40	37.84	27.63	27.63	27.63
Nbr of stocks (in thousands)	4,726,548	4,736,113	4,783,252	4,783,535	4,783,535	4,754,875	-	-
Announcement Date	3/8/22	3/10/23	3/8/24	2/28/25	3/6/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	26x	5.83x	15.09x	1.6%	421B
ARISTA NETWORKS, INC.	47.49x	16.8x	33.69x	-.--%	229B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.06x	0.65x	11.67x	2.82%	145B
ZHONGJI INNOLIGHT CO., LTD.	20.96x	6.55x	15.81x	0.58%	114B
MOTOROLA SOLUTIONS, INC.	33.54x	6.53x	18.91x	1.04%	76.7B
LUMENTUM HOLDINGS INC.	37.97x	11.44x	25.3x	-.--%	74.51B
GARMIN LTD.	28.72x	6.56x	21.65x	1.43%	55.99B
NOKIA OYJ	38.94x	2.04x	13x	1.86%	51.2B
CIENA CORPORATION	58.96x	7.63x	33.75x	-.--%	48.49B
Average	34.29x	7.11x	20.99x	1.04%	134.96B
Weighted average by Cap.	31.58x	7.68x	20.07x	1.15%