Valuation ZTE Corporation

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
35.00 ^CNY	-2.56%		-2.78%	-7.51%

07-23	FCC Tightens Rules on Devices With Parts From Huawei, ZTE	MT
07-22	FCC votes to bar sales of devices with parts from Chinese firms posing risks	RE

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	155,999	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	-8.69%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	183,000	181,993	180,712
Change	-	-23.52%	-9.66%	107.94%	-1.16%	-4.47%	-0.55%	-0.7%
P/E	22.8x	15.1x	13.5x	23x	32.6x	26.3x	21.8x	20.5x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	2.11x	1.99x	1.87x
PEG	-	0.9x	0.9x	-2.3x	-1x	1.8x	1.1x	3.15x
Capitalization / Revenue	1.28x	0.93x	0.95x	1.48x	1.28x	1.04x	0.94x	0.85x
EV / Revenue	1.18x	0.84x	0.75x	1.6x	1.43x	1.22x	1.1x	0.99x
EV / EBITDA	9.31x	7.92x	6.29x	14x	17.6x	15.3x	14.3x	14x
EV / EBIT	18.3x	11.9x	9.09x	20.7x	30.1x	24.5x	22.8x	19.3x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	41.6x	29.3x	26x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.4%	3.42%	3.85%
Dividend per Share ²	0.3	0.4	0.683	0.617	0.411	0.74	0.6544	0.7014
Rate of return	0.9%	1.55%	2.58%	1.53%	1.09%	2.11%	1.87%	2%
EPS ²	1.47	1.71	1.96	1.76	1.16	1.331	1.602	1.707
Distribution rate	20.4%	23.4%	34.8%	35.1%	35.4%	55.6%	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	12,756	12,933
EBIT ¹	7,380	8,668	10,258	9,342	6,362	7,467	7,992	9,350
Net income ¹	6,813	8,080	9,326	8,425	5,618	6,646	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	35.00	35.00	35.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZTE CORPORATION	26.3x	1.22x	15.26x	1.73%	23.04B
CISCO SYSTEMS, INC.	35.11x	7.35x	18.98x	1.45%	450B
ARISTA NETWORKS, INC.	51.58x	17.55x	36.63x	-.--%	219B
ZHONGJI INNOLIGHT CO., LTD.	36.99x	11.84x	29.45x	0.28%	181B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.64x	0.81x	14.24x	2.28%	177B
MOTOROLA SOLUTIONS, INC.	31.5x	6x	17.55x	1.14%	69.36B
LUMENTUM HOLDINGS INC.	154.47x	19.89x	58.31x	-.--%	59.36B
CIENA CORPORATION	75.11x	8.75x	40.39x	-.--%	55.34B
NOKIA OYJ	39.68x	2.06x	13.44x	1.83%	52.41B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.2x	2.84x	13.44x	3.02%	48.04B
Average	49.06x	7.83x	25.77x	1.17%	133.4B
Weighted average by Cap.	42.30x	8.84x	24.75x	1.1%