investorscraft@gmail.com

Intrinsic ValueZTE Corporation (0763.HK)

Previous CloseHK$28.34
Intrinsic Value
Upside potential
Previous Close
HK$28.34

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 is a leading global provider of integrated communication and information technology solutions, operating primarily in the technology sector's communication equipment industry. The company generates revenue through three distinct segments: Carriers' Networks, which supplies critical infrastructure to telecom operators; Government and Corporate Business, delivering informatization solutions leveraging IoT, big data, and cloud computing; and Consumer Business, offering smartphones and smart terminals. ZTE holds a formidable position as a key player in the global 5G infrastructure market, competing directly with giants like Huawei and Ericsson. Its business model is built on long-term contracts with telecommunications carriers and government entities, providing a stable revenue base while its consumer division addresses the competitive smartphone market. The company's extensive research and development investments solidify its technological edge, enabling it to capture market share in next-generation network deployments worldwide. Its strategic focus on innovation and global expansion, particularly in Asia and Africa, underpins its sustained market relevance.

Revenue Profitability And Efficiency

ZTE reported robust revenue of HKD 121.3 billion for the period, demonstrating strong top-line performance. Net income reached HKD 8.42 billion, translating to a healthy net profit margin, while diluted EPS stood at HKD 1.76. The company generated HKD 11.48 billion in operating cash flow, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its substantial operating cash flow of HKD 11.48 billion, which comfortably covered capital expenditures of HKD 4.01 billion. This strong cash generation supports ongoing R&D investments and operational needs, reflecting efficient capital deployment in its core technology segments.

Balance Sheet And Financial Health

ZTE maintains a solid financial position with HKD 43.89 billion in cash and equivalents against total debt of HKD 53.06 billion. The manageable debt level, coupled with strong operating cash flow, provides financial flexibility and indicates a prudent balance sheet structure for future investments and obligations.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of HKD 0.668 per share. This policy, supported by consistent earnings and cash flow, balances rewarding investors with retaining capital for strategic growth initiatives in evolving communication technologies.

Valuation And Market Expectations

With a market capitalization of approximately HKD 218.7 billion and a beta of 0.624, the market prices ZTE with lower volatility than the broader market. The valuation reflects expectations for steady performance in the competitive telecom infrastructure sector, accounting for both its established market position and growth potential.

Strategic Advantages And Outlook

ZTE's strategic advantages include its deep R&D capabilities, global footprint, and comprehensive product portfolio across carrier, consumer, and enterprise segments. The outlook remains positive, driven by global 5G deployment and digital transformation trends, though it operates in a geopolitically sensitive industry requiring careful navigation.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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