investorscraft@gmail.com

Intrinsic ValueZTE Corporation (000063.SZ)

Previous Close$38.49
Intrinsic Value
Upside potential
Previous Close
$38.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ZTE Corporation operates as a global provider of integrated communication information solutions, strategically positioned across three core segments. The Carriers' Networks division forms the foundation, delivering comprehensive infrastructure including wireless and wireline access systems, core networks, and telecommunications software to service providers worldwide. This segment leverages deep technological expertise in 5G, network architecture, and carrier-grade solutions to maintain ZTE's status as a key infrastructure partner in the global telecommunications ecosystem. The Government and Corporate Business segment applies this communications technology to specialized informatization solutions, utilizing IoT, big data, and cloud computing to serve public sector and enterprise clients. Meanwhile, the Consumer Business extends the company's reach to end-users through smartphones, mobile data terminals, and smart home devices, creating a diversified revenue stream. Operating from its Shenzhen headquarters since 1985, ZTE has cultivated a significant international footprint across Asia, Africa, Europe, and the Americas, navigating a highly competitive landscape dominated by a few major players. The company's integrated approach, spanning infrastructure, enterprise solutions, and consumer products, provides a unique competitive posture within the global technology sector, though it operates in a market sensitive to geopolitical and trade dynamics.

Revenue Profitability And Efficiency

For the fiscal year, ZTE reported robust revenue of CNY 121.3 billion, demonstrating its significant scale in the communication equipment market. The company translated this top-line performance into a net income of CNY 8.42 billion, reflecting a net margin that indicates effective cost management. Strong operating cash flow generation of CNY 11.48 billion significantly exceeded capital expenditures, underscoring the business's ability to convert earnings into cash and fund operations internally without excessive reliance on external financing.

Earnings Power And Capital Efficiency

ZTE's earnings power is evidenced by a diluted EPS of CNY 1.76, providing a clear measure of profitability on a per-share basis. The company's capital allocation strategy appears disciplined, with capital expenditures of CNY 4.01 billion representing a substantial but manageable investment to maintain and advance its technological portfolio. The positive spread between operating cash flow and capital spending highlights efficient reinvestment for future growth while preserving financial flexibility.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 43.89 billion. This substantial cash reserve provides a buffer against its total debt of CNY 53.06 billion. The balance sheet structure suggests a manageable leverage profile, with the company possessing ample resources to meet its short-term obligations and invest in strategic initiatives, supporting overall financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

ZTE demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.617. This dividend policy, coupled with its market capitalization of approximately CNY 196.9 billion, indicates a balanced approach to capital distribution and retention for reinvestment. The company's growth trajectory is supported by its global operations and diversified segment exposure, positioning it to capitalize on continued worldwide investment in communication infrastructure.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with a beta of 0.624, ZTE's stock exhibits lower volatility than the broader market, which may reflect investor perception of its established market position and stable cash flows. The valuation incorporates expectations for the company's execution within the competitive but essential global telecommunications infrastructure sector, where technological advancement and geopolitical factors play significant roles.

Strategic Advantages And Outlook

ZTE's strategic advantages lie in its end-to-end solution capabilities and longstanding relationships with carriers globally. The outlook is tied to the ongoing global rollout of 5G networks and digital transformation initiatives, which drive demand across its carrier and enterprise segments. The company's ability to innovate while managing costs will be critical for maintaining its competitive edge and navigating the complex international trade environment that characterizes its industry.

Sources

Company Annual ReportBloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount