XHKG0763
Market cap22bUSD
Dec 20, Last price
21.80HKD
1D
-1.13%
1Q
37.80%
Jan 2017
61.72%
Name
ZTE Corp
Chart & Performance
Profile
ZTE Corporation provides integrated communication information solutions in the People's Republic of China, rest of Asia, Africa, Europe, the United States, and Oceania. It operates through three segments: Carriers' Networks, Government and Corporate Business, and Consumer Business. The Carriers' Network segment provides wireless access, wireline access, bearer networks, core networks, telecommunication software systems and services, and other innovative technologies and product solutions. The Consumer Business segment offers smart phones, mobile data terminals, home information terminals, and innovative fusion terminals, as well as related software application and value-added services. The Government and Corporate Business segment focuses on providing informatization solutions for the government and corporations through the application of products, such as communications networks, Internet of Things, big data, and cloud computing. The company was founded in 1985 and is headquartered in Shenzhen, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 124,250,878 1.05% | 122,954,418 7.36% | 114,521,641 12.88% | |||||||
Cost of revenue | 105,252,115 | 110,381,684 | 104,260,703 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,998,763 | 12,572,734 | 10,260,938 | |||||||
NOPBT Margin | 15.29% | 10.23% | 8.96% | |||||||
Operating Taxes | 962,291 | 960,046 | 1,463,036 | |||||||
Tax Rate | 5.07% | 7.64% | 14.26% | |||||||
NOPAT | 18,036,472 | 11,612,688 | 8,797,902 | |||||||
Net income | 9,325,753 15.41% | 8,080,295 18.60% | 6,812,941 59.33% | |||||||
Dividends | (1,895,850) | (1,420,213) | (927,542) | |||||||
Dividend yield | 1.50% | 1.16% | 0.60% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,096,237 | 10,624,059 | 9,924,271 | |||||||
Long-term debt | 44,508,037 | 36,703,286 | 30,972,407 | |||||||
Deferred revenue | 2,322,076 | 1,872,518 | ||||||||
Other long-term liabilities | 6,048,881 | 4,662,994 | 4,327,219 | |||||||
Net debt | (30,700,123) | (11,801,314) | (12,676,790) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,405,699 | 7,577,700 | 15,723,527 | |||||||
CAPEX | (4,004,683) | (4,951,916) | (5,686,369) | |||||||
Cash from investing activities | (20,901,353) | (1,291,399) | (10,592,438) | |||||||
Cash from financing activities | 7,371,590 | 1,454,828 | 2,778,514 | |||||||
FCF | 19,080,709 | 4,102,918 | 10,687,034 | |||||||
Balance | ||||||||||
Cash | 78,696,504 | 56,860,151 | 52,074,007 | |||||||
Long term investments | 9,607,893 | 2,268,508 | 1,499,461 | |||||||
Excess cash | 82,091,853 | 52,980,938 | 47,847,386 | |||||||
Stockholders' equity | 41,928,214 | 35,140,834 | 29,004,115 | |||||||
Invested Capital | 89,095,927 | 76,479,073 | 69,631,643 | |||||||
ROIC | 21.79% | 15.90% | 13.13% | |||||||
ROCE | 14.50% | 11.26% | 10.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,763,565 | 4,736,113 | 4,644,473 | |||||||
Price | 26.48 2.40% | 25.86 -22.81% | 33.50 -0.45% | |||||||
Market cap | 126,139,201 2.99% | 122,475,874 -21.28% | 155,589,846 -0.21% | |||||||
EV | 95,762,216 | 111,576,596 | 144,718,626 | |||||||
EBITDA | 23,924,622 | 16,958,940 | 14,848,809 | |||||||
EV/EBITDA | 4.00 | 6.58 | 9.75 | |||||||
Interest | 3,367,493 | 1,945,963 | 1,481,221 | |||||||
Interest/NOPBT | 17.72% | 15.48% | 14.44% |