|
End-of-day quote
Shenzhen S.E.
2026-09-09
|
5-day change | 1st Jan Change | ||
| 33.09 CNY | -0.36% |
|
-1.19% | -12.55% |
| 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 |
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 | 147,519 | - | - |
| Change | - | -21.71% | 3.65% | 51.77% | -5.1% | -13.65% | - | - |
| Enterprise Value (EV) 1 | 134,901 | 103,175 | 93,210 | 193,818 | 191,562 | 174,470 | 173,566 | 172,266 |
| Change | - | -23.52% | -9.66% | 107.94% | -1.16% | -8.92% | -0.52% | -0.75% |
| P/E | 22.8x | 15.1x | 13.5x | 23x | 32.6x | 26.5x | 23x | 19.8x |
| PBR | 3.08x | 2.09x | 1.86x | 2.65x | 2.4x | 2x | 1.89x | 1.79x |
| PEG | - | 0.9x | 0.9x | -2.3x | -1x | 3.53x | 1.5x | 1.3x |
| Capitalization / Revenue | 1.28x | 0.93x | 0.95x | 1.48x | 1.28x | 0.97x | 0.88x | 0.79x |
| EV / Revenue | 1.18x | 0.84x | 0.75x | 1.6x | 1.43x | 1.15x | 1.03x | 0.93x |
| EV / EBITDA | 9.31x | 7.92x | 6.29x | 14x | 17.6x | 15.2x | 17.3x | 13.9x |
| EV / EBIT | 18.3x | 11.9x | 9.09x | 20.7x | 30.1x | 19.8x | 21.7x | 19x |
| EV / FCF | 13.4x | 39.3x | 6.9x | 24.2x | 7,437x | 39.6x | 27.9x | 24.7x |
| FCF Yield | 7.44% | 2.54% | 14.5% | 4.13% | 0.01% | 2.52% | 3.58% | 4.04% |
| Dividend per Share 2 | 0.3 | 0.4 | 0.683 | 0.617 | 0.411 | 0.74 | 0.5819 | 0.7009 |
| Rate of return | 0.9% | 1.55% | 2.58% | 1.53% | 1.09% | 2.24% | 1.76% | 2.12% |
| EPS 2 | 1.47 | 1.71 | 1.96 | 1.76 | 1.16 | 1.247 | 1.441 | 1.668 |
| Distribution rate | 20.4% | 23.4% | 34.8% | 35.1% | 35.4% | 59.3% | 40.4% | 42% |
| Net sales 1 | 114,522 | 122,954 | 124,251 | 121,299 | 133,895 | 152,012 | 168,092 | 185,922 |
| EBITDA 1 | 14,494 | 13,019 | 14,827 | 13,880 | 10,893 | 11,478 | 10,044 | 12,349 |
| EBIT 1 | 7,380 | 8,668 | 10,258 | 9,342 | 6,362 | 8,799 | 8,015 | 9,087 |
| Net income 1 | 6,813 | 8,080 | 9,326 | 8,425 | 5,618 | 5,983 | 6,604 | 7,867 |
| Net Debt 1 | -11,270 | -11,258 | -25,405 | 13,798 | 20,715 | 26,951 | 26,047 | 24,747 |
| Reference price 2 | 33.50 | 25.86 | 26.48 | 40.40 | 37.84 | 33.09 | 33.09 | 33.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.53x | 1.15x | 15.2x | 2.24% | 21.98B | |
| 26.88x | 5.97x | 15.47x | 1.56% | 431B | |
| 50.88x | 17.99x | 36.11x | -.--% | 243B | |
| 21.99x | 0.88x | 15.78x | 2.11% | 193B | |
| 29.4x | 9.31x | 22.47x | 0.44% | 159B | |
| 46.65x | 13.85x | 31.4x | -.--% | 88.71B | |
| 33.37x | 6.48x | 18.52x | 1.01% | 76.11B | |
| 44.86x | 2.38x | 15.48x | 1.61% | 61.05B | |
| 27.18x | 6.13x | 20.45x | 1.52% | 52.49B | |
| 58.68x | 7.56x | 33.43x | -.--% | 47.93B | |
| Average | 36.64x | 7.17x | 22.43x | 1.05% | 137.52B | |
| Weighted average by Cap. | 34.28x | 8.13x | 21.99x | 1.06% |
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
