Valuation ZTE Corporation

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
40.53 ^CNY	+0.50%		+11.41%	+7.11%

07-07	FCC denies US firm with Chinese links approval to provide telecom services	RE
07-02	Tranche Update on ZTE Corporation's Equity Buyback Plan announced on December 12, 2025.	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	180,048	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	5.39%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	207,050	206,043	204,762
Change	-	-23.52%	-9.66%	107.94%	-1.16%	8.09%	-0.49%	-0.62%
P/E	22.8x	15.1x	13.5x	23x	32.6x	14x	25.3x	23.7x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	2.45x	2.3x	2.17x
PEG	-	0.9x	0.9x	-2.3x	-1x	0x	-0.6x	3.64x
Capitalization / Revenue	1.28x	0.93x	0.95x	1.48x	1.28x	1.2x	1.09x	0.99x
EV / Revenue	1.18x	0.84x	0.75x	1.6x	1.43x	1.38x	1.24x	1.12x
EV / EBITDA	9.31x	7.92x	6.29x	14x	17.6x	17.3x	17.9x	15.8x
EV / EBIT	18.3x	11.9x	9.09x	20.7x	30.1x	27.7x	24.8x	21.9x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	47x	33.1x	29.4x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.13%	3.02%	3.4%
Dividend per Share ²	0.3	0.4	0.683	0.617	0.411	0.6048	0.6544	0.7014
Rate of return	0.9%	1.55%	2.58%	1.53%	1.09%	1.49%	1.61%	1.73%
EPS ²	1.47	1.71	1.96	1.76	1.16	2.89	1.602	1.707
Distribution rate	20.4%	23.4%	34.8%	35.1%	35.4%	20.9%	40.8%	41.1%
Net sales ¹	114,522	122,954	124,251	121,299	133,895	150,495	165,857	182,664
EBITDA ¹	14,494	13,019	14,827	13,880	10,893	11,989	11,540	12,933
EBIT ¹	7,380	8,668	10,258	9,342	6,362	7,467	8,308	9,350
Net income ¹	6,813	8,080	9,326	8,425	5,618	5,921	7,837	9,220
Net Debt ¹	-11,270	-11,258	-25,405	13,798	20,715	27,002	25,995	24,713
Reference price ²	33.50	25.86	26.48	40.40	37.84	40.53	40.53	40.53
Nbr of stocks (in thousands)	4,726,548	4,736,113	4,783,252	4,783,535	4,783,535	4,783,535	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZTE CORPORATION	32.85x	1.38x	20.29x	1.83%	26.55B
CISCO SYSTEMS, INC.	37.46x	7.8x	20.14x	1.37%	478B
ARISTA NETWORKS, INC.	55.51x	19x	39.78x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.61x	0.9x	15.69x	2.08%	194B
ZHONGJI INNOLIGHT CO., LTD.	40.1x	12.29x	31.26x	0.27%	180B
MOTOROLA SOLUTIONS, INC.	31.88x	6.04x	17.67x	1.12%	70.2B
NOKIA OYJ	43.32x	2.78x	18.05x	1.38%	69.88B
CIENA CORPORATION	88.51x	10.31x	47.59x	-.--%	65.22B
LUMENTUM HOLDINGS INC.	162.37x	20.9x	61.37x	-.--%	62.4B
GARMIN LTD.	25.64x	5.54x	19.18x	1.7%	46.89B
Average	53.93x	8.69x	29.10x	0.97%	142.86B
Weighted average by Cap.	45.94x	9.43x	26.97x	0.99%