|
End-of-day quote
Shenzhen S.E.
2026-10-14
|
5-day change | 1st Jan Change | ||
| 27.69 CNY | -1.18% |
|
-9.45% | -26.82% |
| 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 | 123,675 | - | - |
| Change | - | -21.71% | 3.65% | 51.77% | -5.1% | -27.61% | - | - |
| Enterprise Value (EV) 1 | 134,901 | 103,175 | 93,210 | 193,818 | 191,562 | 151,810 | 151,519 | 148,641 |
| Change | - | -23.52% | -9.66% | 107.94% | -1.16% | -20.75% | -0.19% | -1.9% |
| P/E | 22.8x | 15.1x | 13.5x | 23x | 32.6x | 23.5x | 19.6x | 16.7x |
| PBR | 3.08x | 2.09x | 1.86x | 2.65x | 2.4x | 1.68x | 1.58x | 1.48x |
| PEG | - | 0.9x | 0.9x | -2.3x | -1x | 13.42x | 1x | 1x |
| Capitalization / Revenue | 1.28x | 0.93x | 0.95x | 1.48x | 1.28x | 0.81x | 0.73x | 0.66x |
| EV / Revenue | 1.18x | 0.84x | 0.75x | 1.6x | 1.43x | 1x | 0.9x | 0.79x |
| EV / EBITDA | 9.31x | 7.92x | 6.29x | 14x | 17.6x | 14.1x | 15.4x | 12.2x |
| EV / EBIT | 18.3x | 11.9x | 9.09x | 20.7x | 30.1x | 18.1x | 19.8x | 16.8x |
| EV / FCF | 13.4x | 39.3x | 6.9x | 24.2x | 7,437x | 34.5x | 24.4x | 21.4x |
| FCF Yield | 7.44% | 2.54% | 14.5% | 4.13% | 0.01% | 2.9% | 4.11% | 4.68% |
| Dividend per Share 2 | 0.3 | 0.4 | 0.683 | 0.617 | 0.411 | 0.74 | 0.5242 | 0.6378 |
| Rate of return | 0.9% | 1.55% | 2.58% | 1.53% | 1.09% | 2.67% | 1.89% | 2.3% |
| EPS 2 | 1.47 | 1.71 | 1.96 | 1.76 | 1.16 | 1.18 | 1.412 | 1.655 |
| Distribution rate | 20.4% | 23.4% | 34.8% | 35.1% | 35.4% | 62.7% | 37.1% | 38.5% |
| Net sales 1 | 114,522 | 122,954 | 124,251 | 121,299 | 133,895 | 152,562 | 169,103 | 187,714 |
| EBITDA 1 | 14,494 | 13,019 | 14,827 | 13,880 | 10,893 | 10,744 | 9,808 | 12,149 |
| EBIT 1 | 7,380 | 8,668 | 10,258 | 9,342 | 6,362 | 8,402 | 7,660 | 8,859 |
| Net income 1 | 6,813 | 8,080 | 9,326 | 8,425 | 5,618 | 5,656 | 6,496 | 7,839 |
| Net Debt 1 | -11,270 | -11,258 | -25,405 | 13,798 | 20,715 | 28,135 | 27,844 | 24,966 |
| Reference price 2 | 33.50 | 25.86 | 26.48 | 40.40 | 37.84 | 27.69 | 27.69 | 27.69 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.74x | 1x | 14.26x | 2.64% | 18.68B | |
| 28.04x | 6.28x | 16.26x | 1.48% | 454B | |
| 53.63x | 19.13x | 38.35x | -.--% | 258B | |
| 17.21x | 0.69x | 12.59x | 2.63% | 155B | |
| 23.78x | 7.47x | 18.04x | 0.52% | 129B | |
| 45.94x | 13.85x | 30.57x | -.--% | 89.49B | |
| 32.49x | 6.34x | 18.38x | 1.08% | 74.31B | |
| 69.04x | 8.92x | 39.46x | -.--% | 56.78B | |
| 40.53x | 2.2x | 14.19x | 1.74% | 54.71B | |
| 27.6x | 6.23x | 20.79x | 1.5% | 53.31B | |
| Average | 36.20x | 7.21x | 22.29x | 1.16% | 134.26B | |
| Weighted average by Cap. | 34.90x | 8.59x | 22.37x | 1.08% |
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
