|
End-of-day quote
Shenzhen S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 28.20 CNY | -0.46% |
|
+2.32% | -25.48% |
| 10-27 | ZTE's Q3 Profit Quadruples on Computing Strength, Overseas Growth | MT |
| 10-26 | ZTE Corporation Reports Earnings Results for the Nine Months Ended September 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 | 125,803 | - | - |
| Change | - | -21.71% | 3.65% | 51.77% | -5.1% | -26.36% | - | - |
| Enterprise Value (EV) 1 | 134,901 | 103,175 | 93,210 | 193,818 | 191,562 | 153,938 | 153,647 | 150,769 |
| Change | - | -23.52% | -9.66% | 107.94% | -1.16% | -19.64% | -0.19% | -1.87% |
| P/E | 22.8x | 15.1x | 13.5x | 23x | 32.6x | 25.1x | 19.7x | 17x |
| PBR | 3.08x | 2.09x | 1.86x | 2.65x | 2.4x | 1.71x | 1.6x | 1.5x |
| PEG | - | 0.9x | 0.9x | -2.3x | -1x | -8.28x | 0.7x | 1x |
| Capitalization / Revenue | 1.28x | 0.93x | 0.95x | 1.48x | 1.28x | 0.8x | 0.74x | 0.67x |
| EV / Revenue | 1.18x | 0.84x | 0.75x | 1.6x | 1.43x | 0.98x | 0.91x | 0.8x |
| EV / EBITDA | 9.31x | 7.92x | 6.29x | 14x | 17.6x | 27.8x | 12.5x | 11.6x |
| EV / EBIT | 18.3x | 11.9x | 9.09x | 20.7x | 30.1x | 17x | 19.6x | 16.8x |
| EV / FCF | 13.4x | 39.3x | 6.9x | 24.2x | 7,437x | 88.8x | 17.2x | 14.7x |
| FCF Yield | 7.44% | 2.54% | 14.5% | 4.13% | 0.01% | 1.13% | 5.82% | 6.79% |
| Dividend per Share 2 | 0.3 | 0.4 | 0.683 | 0.617 | 0.411 | 0.74 | 0.5322 | 0.6412 |
| Rate of return | 0.9% | 1.55% | 2.58% | 1.53% | 1.09% | 2.62% | 1.89% | 2.27% |
| EPS 2 | 1.47 | 1.71 | 1.96 | 1.76 | 1.16 | 1.125 | 1.429 | 1.663 |
| Distribution rate | 20.4% | 23.4% | 34.8% | 35.1% | 35.4% | 65.8% | 37.2% | 38.6% |
| Net sales 1 | 114,522 | 122,954 | 124,251 | 121,299 | 133,895 | 156,374 | 169,387 | 188,234 |
| EBITDA 1 | 14,494 | 13,019 | 14,827 | 13,880 | 10,893 | 5,533 | 12,283 | 12,998 |
| EBIT 1 | 7,380 | 8,668 | 10,258 | 9,342 | 6,362 | 9,081 | 7,825 | 8,969 |
| Net income 1 | 6,813 | 8,080 | 9,326 | 8,425 | 5,618 | 6,491 | 6,856 | 7,993 |
| 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 | 28.20 | 28.20 | 28.20 |
| 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 | 08/03/22 | 10/03/23 | 08/03/24 | 28/02/25 | 06/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.12x | 0.98x | 16.73x | 2.61% | 18.91B | |
| 27.13x | 6.08x | 15.74x | 1.53% | 439B | |
| 49.02x | 17.38x | 34.84x | -.--% | 236B | |
| 15.12x | 0.61x | 10.97x | 2.99% | 137B | |
| 18.67x | 5.8x | 14x | 0.66% | 102B | |
| 34.99x | 6.78x | 19.66x | 1% | 80.03B | |
| 40.08x | 12.02x | 26.82x | -.--% | 78.46B | |
| 28.62x | 6.54x | 21.57x | 1.43% | 55.8B | |
| 45.67x | 2.05x | 12.94x | 1.89% | 50.69B | |
| 16.9x | 2.69x | 11.22x | 4.21% | 47.07B | |
| Average | 30.03x | 6.09x | 18.45x | 1.63% | 124.41B | |
| Weighted average by Cap. | 30.98x | 7.67x | 19.64x | 1.33% |
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
