Valuation ZTE Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 11:15:01 2026-08-07 EDT			5-day change	1st Jan Change
2.704 ^EUR	+0.71%		-0.46%	-5.42%

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	154,830	-	-
Change	-	-21.71%	3.65%	51.77%	-5.1%	-9.37%	-	-
Enterprise Value (EV) ¹	134,901	103,175	93,210	193,818	191,562	181,832	182,101	180,798
Change	-	-23.52%	-9.66%	107.94%	-1.16%	-5.08%	0.15%	-0.72%
P/E	22.8x	15.1x	13.5x	23x	32.6x	25.7x	21.5x	20.7x
PBR	3.08x	2.09x	1.86x	2.65x	2.4x	2.1x	1.97x	1.87x
PEG	-	0.9x	0.9x	-2.3x	-1x	1.6x	1.1x	5.4x
Capitalization / Revenue	1.28x	0.93x	0.95x	1.48x	1.28x	1.03x	0.94x	0.85x
EV / Revenue	1.18x	0.84x	0.75x	1.6x	1.43x	1.21x	1.1x	1x
EV / EBITDA	9.31x	7.92x	6.29x	14x	17.6x	15.2x	16.1x	14.2x
EV / EBIT	18.3x	11.9x	9.09x	20.7x	30.1x	21x	21.8x	19.4x
EV / FCF	13.4x	39.3x	6.9x	24.2x	7,437x	41.3x	29.3x	26x
FCF Yield	7.44%	2.54%	14.5%	4.13%	0.01%	2.42%	3.42%	3.85%
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%	2.13%	1.95%	2.07%
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	34.70	34.70	34.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	37.36x	7.8x	20.16x	1.36%	479B
ARISTA NETWORKS, INC.	49.72x	17.54x	35.18x	-.--%	238B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.23x	0.92x	16.15x	2.02%	200B
ZHONGJI INNOLIGHT CO., LTD.	32.49x	10.27x	25.3x	0.32%	160B
MOTOROLA SOLUTIONS, INC.	33.91x	6.56x	18.74x	0.99%	77.38B
LUMENTUM HOLDINGS INC.	180.22x	23.19x	68x	-.--%	69.26B
GARMIN LTD.	31.06x	7.05x	23.59x	1.33%	59.96B
CIENA CORPORATION	79.23x	9.23x	42.6x	-.--%	58.38B
NOKIA OYJ	38.99x	2.05x	13.33x	1.84%	52.79B
Average	56.13x	9.40x	29.23x	0.87%	154.95B
Weighted average by Cap.	45.18x	9.26x	25.86x	0.98%