Valuation ZTE Corporation Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 04:08:20 2026-10-20 EDT			5-day change	1st Jan Change
19.63 ^HKD	+0.82%		-2.44%	-27.67%

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	122,860	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	-28.09%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	150,995	150,704	147,826
Change	-	-23.52%	-9.66%	107.94%	-1.16%	-21.18%	-0.19%	-1.91%
P/E	22.8x	15.1x	13.5x	23x	32.6x	9.44x	19.2x	16.5x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	1.65x	1.55x	1.45x
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	0.65x
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	19.5x	16.7x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	34.3x	24.2x	21.2x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.91%	4.13%	4.71%
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%	2.71%	1.96%	2.44%
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	27.27	27.27	27.27
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.	25.95x	5.82x	15.06x	1.6%	420B
ARISTA NETWORKS, INC.	47.96x	16.98x	34.04x	-.--%	231B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	15.71x	0.63x	11.41x	2.88%	142B
ZHONGJI INNOLIGHT CO., LTD.	21.37x	6.68x	16.13x	0.57%	116B
MOTOROLA SOLUTIONS, INC.	33.21x	6.47x	18.75x	1.05%	75.95B
LUMENTUM HOLDINGS INC.	38.75x	11.64x	25.68x	-.--%	75.59B
GARMIN LTD.	28.3x	6.46x	21.32x	1.45%	55.19B
NOKIA OYJ	39.84x	2.09x	13.33x	1.82%	52.31B
CIENA CORPORATION	59.35x	7.68x	33.97x	-.--%	48.81B
Average	34.49x	7.16x	21.08x	1.04%	135.09B
Weighted average by Cap.	31.79x	7.76x	20.20x	1.15%