Valuation ZTE Corporation

Stocks

End-of-day quote Shenzhen S.E. 2026-08-14			5-day change	1st Jan Change
35.05 ^CNY	-0.09%		+1.01%	-7.37%

08-12	Nubia Announces Global Rollout of Nubia Neo 5 Max Introducing New Padphone Category	CI
07-23	FCC Tightens Rules on Devices With Parts From Huawei, ZTE	MT

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	156,424	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	-8.44%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	183,426	183,695	182,391
Change	-	-23.52%	-9.66%	107.94%	-1.16%	-4.25%	0.15%	-0.71%
P/E	22.8x	15.1x	13.5x	23x	32.6x	25.9x	21.7x	20.9x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	2.12x	1.99x	1.89x
PEG	-	0.9x	0.9x	-2.3x	-1x	1.6x	1.1x	5.45x
Capitalization / Revenue	1.28x	0.93x	0.95x	1.48x	1.28x	1.04x	0.95x	0.86x
EV / Revenue	1.18x	0.84x	0.75x	1.6x	1.43x	1.22x	1.11x	1.01x
EV / EBITDA	9.31x	7.92x	6.29x	14x	17.6x	15.3x	16.2x	14.4x
EV / EBIT	18.3x	11.9x	9.09x	20.7x	30.1x	21.1x	22x	19.6x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	41.7x	29.5x	26.2x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.4%	3.39%	3.82%
Dividend per Share ²	0.3	0.4	0.683	0.617	0.411	0.74	0.6774	0.72
Rate of return	0.9%	1.55%	2.58%	1.53%	1.09%	2.11%	1.93%	2.05%
EPS ²	1.47	1.71	1.96	1.76	1.16	1.352	1.616	1.678
Distribution rate	20.4%	23.4%	34.8%	35.1%	35.4%	54.7%	41.9%	42.9%
Net sales ¹	114,522	122,954	124,251	121,299	133,895	150,743	165,232	181,238
EBITDA ¹	14,494	13,019	14,827	13,880	10,893	11,989	11,342	12,693
EBIT ¹	7,380	8,668	10,258	9,342	6,362	8,674	8,366	9,320
Net income ¹	6,813	8,080	9,326	8,425	5,618	6,765	8,374	9,298
Net Debt ¹	-11,270	-11,258	-25,405	13,798	20,715	27,002	27,271	25,967
Reference price ²	33.50	25.86	26.48	40.40	37.84	35.05	35.05	35.05
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	25.92x	1.22x	15.3x	2.11%	23.19B
CISCO SYSTEMS, INC.	34.36x	7.19x	18.58x	1.48%	440B
ARISTA NETWORKS, INC.	52.36x	18.58x	37.29x	-.--%	251B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.31x	0.9x	16.02x	2.08%	195B
ZHONGJI INNOLIGHT CO., LTD.	33.16x	10.45x	25.73x	0.34%	164B
LUMENTUM HOLDINGS INC.	187.5x	27.47x	80.54x	-.--%	82.06B
MOTOROLA SOLUTIONS, INC.	33.83x	6.55x	18.7x	1%	77.2B
CIENA CORPORATION	82.38x	9.6x	44.3x	-.--%	60.69B
NOKIA OYJ	44.12x	2.34x	15.21x	1.63%	59.83B
GARMIN LTD.	30.99x	7.03x	23.53x	1.33%	59.82B
Average	54.69x	9.13x	29.52x	1%	141.26B
Weighted average by Cap.	46.82x	9.66x	27.10x	1%