|
End-of-day quote
Shenzhen S.E.
2026-11-05
|
5-day change | 1st Jan Change | ||
| 28.85 CNY | +1.02% |
|
+2.30% | -23.76% |
| 10-30 | Hong Kong telecom company agrees to halt US operations under pressure | RE |
| 10-30 | Hong Kong telecom company agrees to halt US operations under pressure | RE |
Company Valuation: ZTE Corporation
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 | 128,638 | - | - |
| Change | - | -21.71% | 3.65% | 51.77% | -5.1% | -24.71% | - | - |
| Enterprise Value (EV) 1 | 134,901 | 103,175 | 93,210 | 193,818 | 191,562 | 152,181 | 156,482 | 153,604 |
| Change | - | -23.52% | -9.66% | 107.94% | -1.16% | -20.56% | 2.83% | -1.84% |
| P/E | 22.8x | 15.1x | 13.5x | 23x | 32.6x | 25.3x | 20.5x | 17.3x |
| PBR | 3.08x | 2.09x | 1.86x | 2.65x | 2.4x | 1.75x | 1.64x | 1.54x |
| PEG | - | 0.9x | 0.9x | -2.3x | -1x | -15.55x | 0.9x | 0.9x |
| Capitalization / Revenue | 1.28x | 0.93x | 0.95x | 1.48x | 1.28x | 0.83x | 0.76x | 0.67x |
| EV / Revenue | 1.18x | 0.84x | 0.75x | 1.6x | 1.43x | 0.98x | 0.92x | 0.79x |
| EV / EBITDA | 9.31x | 7.92x | 6.29x | 14x | 17.6x | 18.8x | 12.7x | 12.8x |
| EV / EBIT | 18.3x | 11.9x | 9.09x | 20.7x | 30.1x | 24.2x | 20x | 17.1x |
| EV / FCF | 13.4x | 39.3x | 6.9x | 24.2x | 7,437x | 87.8x | 17.5x | 15x |
| FCF Yield | 7.44% | 2.54% | 14.5% | 4.13% | 0.01% | 1.14% | 5.71% | 6.67% |
| Dividend per Share 2 | 0.3 | 0.4 | 0.683 | 0.617 | 0.411 | 0.74 | 0.5262 | 0.6412 |
| Rate of return | 0.9% | 1.55% | 2.58% | 1.53% | 1.09% | 2.56% | 1.82% | 2.22% |
| EPS 2 | 1.47 | 1.71 | 1.96 | 1.76 | 1.16 | 1.141 | 1.406 | 1.663 |
| Distribution rate | 20.4% | 23.4% | 34.8% | 35.1% | 35.4% | 64.8% | 37.4% | 38.6% |
| Net sales 1 | 114,522 | 122,954 | 124,251 | 121,299 | 133,895 | 155,064 | 169,387 | 193,373 |
| EBITDA 1 | 14,494 | 13,019 | 14,827 | 13,880 | 10,893 | 8,092 | 12,283 | 12,034 |
| EBIT 1 | 7,380 | 8,668 | 10,258 | 9,342 | 6,362 | 6,285 | 7,824 | 8,981 |
| Net income 1 | 6,813 | 8,080 | 9,326 | 8,425 | 5,618 | 6,491 | 6,486 | 7,993 |
| Net Debt 1 | -11,270 | -11,258 | -25,405 | 13,798 | 20,715 | 23,543 | 27,844 | 24,966 |
| Reference price 2 | 33.50 | 25.86 | 26.48 | 40.40 | 37.84 | 28.85 | 28.85 | 28.85 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.03x | 1x | 19.2x | 1.45% | 19.06B | |
| 25.24x | 5.65x | 14.64x | 1.64% | 408B | |
| 42x | 16.35x | 32.48x | -.--% | 225B | |
| 14.84x | 0.6x | 10.26x | 3.09% | 134B | |
| 18.16x | 5.58x | 13.38x | 0.73% | 94.43B | |
| 35.96x | 6.95x | 20.17x | 0.97% | 82.25B | |
| 30.19x | 8.32x | 19.46x | -.--% | 56.84B | |
| 26.81x | 6.59x | 21.01x | 1.43% | 55.72B | |
| 17.35x | 2.77x | 11.56x | 4.1% | 48.28B | |
| 40.51x | 1.87x | 11.82x | 2.04% | 47.01B | |
| Average | 27.61x | 5.57x | 17.40x | 1.54% | 117.15B | |
| Weighted average by Cap. | 28.05x | 7.04x | 18.23x | 1.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 000063 Stock
- Valuation ZTE Corporation
Select your edition
All financial news and data tailored to specific country editions
