First Time Loading...

ZTE Corp
SZSE:000063

Watchlist Manager
ZTE Corp Logo
ZTE Corp
SZSE:000063
Watchlist
Price: 28.67 CNY -0.73%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

124.3B
+4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+22%
5 Years
+45%
7 Years
+23%
10 Years
+65%
9.9B
+2%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+107%
5 Years
+722%
7 Years
-
10 Years
-
9.3B
+2%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+119%
5 Years
-
7 Years
-
10 Years
+587%

Earnings Waterfall
ZTE Corp

Revenue
124.3B CNY
Cost of Revenue
-73.5B CNY
Gross Profit
50.8B CNY
Operating Expenses
-40.9B CNY
Operating Income
9.9B CNY
Other Expenses
-577.8m CNY
Net Income
9.3B CNY

Income Statement
ZTE Corp

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
75 132
N/A
76 092
+1%
75 326
-1%
79 376
+5%
81 471
+3%
83 418
+2%
89 673
+7%
91 194
+2%
100 186
+10%
101 046
+1%
102 045
+1%
103 228
+1%
101 233
-2%
105 120
+4%
107 487
+2%
106 249
-1%
108 815
+2%
110 597
+2%
94 238
-15%
91 001
-3%
85 513
-6%
80 188
-6%
90 688
+13%
90 987
+0%
90 737
0%
90 018
-1%
93 326
+4%
100 625
+8%
101 451
+1%
106 208
+5%
107 322
+1%
111 147
+4%
114 522
+3%
116 210
+1%
121 269
+4%
123 255
+2%
122 954
0%
124 167
+1%
123 841
0%
119 789
-3%
124 251
+4%
Gross Profit
Cost of Revenue
(54 205)
(53 630)
(52 790)
(55 677)
(56 464)
(58 177)
(62 182)
(62 705)
(69 811)
(71 084)
(71 327)
(73 095)
(70 840)
(73 882)
(75 754)
(74 565)
(75 137)
(78 386)
(66 853)
(63 177)
(58 252)
(51 612)
(57 834)
(58 057)
(58 269)
(57 482)
(61 954)
(68 394)
(69 492)
(73 984)
(72 612)
(72 786)
(74 978)
(75 423)
(78 719)
(79 957)
(78 020)
(77 131)
(75 281)
(70 990)
(73 453)
Gross Profit
20 927
N/A
22 461
+7%
22 534
+0%
23 699
+5%
25 007
+6%
25 240
+1%
27 491
+9%
28 488
+4%
30 376
+7%
29 962
-1%
30 718
+3%
30 133
-2%
30 393
+1%
31 237
+3%
31 732
+2%
31 683
0%
33 679
+6%
32 212
-4%
27 387
-15%
27 826
+2%
27 261
-2%
28 577
+5%
32 854
+15%
32 930
+0%
32 467
-1%
32 536
+0%
31 372
-4%
32 231
+3%
31 959
-1%
32 224
+1%
34 711
+8%
38 361
+11%
39 544
+3%
40 787
+3%
42 550
+4%
43 299
+2%
44 935
+4%
47 036
+5%
48 560
+3%
48 799
+0%
50 798
+4%
Operating Income
Operating Expenses
(21 181)
(21 625)
(21 980)
(21 935)
(22 988)
(23 125)
(25 334)
(26 684)
(28 973)
(28 938)
(30 112)
(29 966)
(31 056)
(36 655)
(34 719)
(34 732)
(28 697)
(27 442)
(26 970)
(26 056)
(26 056)
(27 846)
(28 589)
(29 359)
(26 849)
(23 967)
(22 659)
(25 661)
(27 167)
(26 994)
(28 429)
(30 834)
(32 312)
(33 461)
(34 923)
(35 363)
(35 678)
(37 553)
(38 675)
(39 071)
(40 894)
Selling, General & Administrative
(12 207)
(12 408)
(12 292)
(12 176)
(13 307)
(12 359)
(13 018)
(13 373)
(16 057)
(14 427)
(14 986)
(15 200)
(17 615)
(15 081)
(14 678)
(15 092)
(18 112)
(14 862)
(15 804)
(14 707)
(16 629)
(16 768)
(16 625)
(17 245)
(15 315)
(14 458)
(13 375)
(13 151)
(13 212)
(13 430)
(13 360)
(14 080)
(14 766)
(14 367)
(14 681)
(14 929)
(15 346)
(14 992)
(15 112)
(14 805)
(16 622)
Research & Development
(7 384)
(7 551)
(7 883)
(8 811)
(9 009)
(9 600)
(10 374)
(10 736)
(12 201)
(12 683)
(13 768)
(13 798)
(12 762)
(12 790)
(12 380)
(12 072)
(12 962)
(12 587)
(11 347)
(12 291)
(9 445)
(11 295)
(12 317)
(11 740)
(10 748)
(12 696)
(12 714)
(13 980)
(12 694)
(15 749)
(17 021)
(18 177)
(16 220)
(19 310)
(20 094)
(20 741)
(18 748)
(22 837)
(24 242)
(24 555)
(21 975)
Depreciation & Amortization
0
0
0
0
(286)
0
0
0
(293)
0
0
0
(267)
0
0
0
(268)
0
0
0
(1 860)
0
0
0
(2 285)
0
0
0
(2 654)
0
0
0
(3 137)
0
0
0
(3 302)
0
0
0
(3 877)
Other Operating Expenses
(1 590)
(1 666)
(1 805)
(949)
(386)
(1 165)
(1 942)
(2 574)
(422)
(1 828)
(1 356)
(966)
(412)
(8 784)
(7 661)
(7 568)
2 645
7
181
942
1 879
217
353
(373)
1 499
3 187
3 430
1 470
1 392
2 186
1 953
1 422
1 811
216
(148)
306
1 717
276
679
289
1 580
Operating Income
(253)
N/A
837
N/A
554
-34%
1 762
+218%
2 019
+15%
2 114
+5%
2 156
+2%
1 805
-16%
1 402
-22%
1 024
-27%
606
-41%
166
-73%
(663)
N/A
(5 418)
-717%
(2 987)
+45%
(3 049)
-2%
4 981
N/A
4 768
-4%
414
-91%
1 767
+327%
1 205
-32%
730
-39%
4 265
+484%
3 572
-16%
5 618
+57%
8 571
+53%
8 715
+2%
6 571
-25%
4 792
-27%
5 231
+9%
6 282
+20%
7 527
+20%
7 232
-4%
7 326
+1%
7 627
+4%
7 935
+4%
9 256
+17%
9 483
+2%
9 885
+4%
9 728
-2%
9 904
+2%
Pre-Tax Income
Interest Income Expense
(1 240)
(2 038)
(1 485)
(1 717)
(1 435)
(1 815)
(1 810)
(1 325)
(497)
(695)
133
657
723
1 745
751
2 350
(406)
1 466
1 270
(984)
(1 076)
(1 034)
(758)
(324)
(836)
(1 432)
(665)
(964)
(249)
1 705
1 846
1 708
580
1 026
579
593
(14)
(17)
(274)
5
324
Non-Reccuring Items
0
0
0
0
(524)
0
0
0
(585)
0
0
0
(5 097)
0
0
0
2 178
0
0
0
(741)
0
0
2 706
2 770
0
0
1
928
47
47
0
865
184
192
0
(447)
19
20
24
31
Gain/Loss on Disposition of Assets
0
0
0
0
(36)
0
0
0
(29)
(4)
(5)
(8)
(23)
0
0
(80)
0
0
0
65
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
3 321
3 534
3 661
3 471
3 514
3 600
3 692
3 831
4 012
4 217
4 134
4 198
4 292
3 266
2 047
1 115
(34)
(6 798)
(6 679)
(6 969)
(6 738)
(109)
(177)
61
(391)
(336)
(285)
(308)
(407)
(414)
(426)
(473)
(177)
(130)
(214)
(171)
(43)
(85)
(31)
(55)
(55)
Pre-Tax Income
1 828
N/A
2 333
+28%
2 730
+17%
3 518
+29%
3 538
+1%
3 899
+10%
4 038
+4%
4 313
+7%
4 304
0%
4 543
+6%
4 869
+7%
5 013
+3%
(768)
N/A
(407)
+47%
(189)
+54%
336
N/A
6 719
+1 900%
(564)
N/A
(4 995)
-786%
(6 121)
-23%
(7 350)
-20%
(413)
+94%
3 313
N/A
6 015
+82%
7 162
+19%
6 803
-5%
7 766
+14%
5 301
-32%
5 064
-4%
6 570
+30%
7 750
+18%
8 762
+13%
8 499
-3%
8 406
-1%
8 184
-3%
8 357
+2%
8 752
+5%
9 400
+7%
9 599
+2%
9 701
+1%
10 203
+5%
Net Income
Tax Provision
(393)
(471)
(453)
(796)
(810)
(937)
(649)
(557)
(563)
(603)
(773)
(748)
(640)
(745)
(865)
(871)
(1 333)
(677)
(23)
(100)
401
(119)
(578)
(834)
(1 385)
(1 326)
(1 489)
(1 127)
(342)
(573)
(801)
(1 065)
(1 463)
(1 419)
(1 152)
(822)
(960)
(1 029)
(962)
(843)
(962)
Income from Continuing Operations
1 434
1 860
2 275
2 720
2 728
2 962
3 389
3 756
3 740
3 940
4 096
4 266
(1 408)
(1 152)
(1 053)
(535)
5 386
(1 240)
(5 018)
(6 221)
(6 949)
(532)
2 735
5 180
5 777
5 476
6 275
4 173
4 722
5 996
6 949
7 697
7 036
6 987
7 032
7 536
7 792
8 371
8 637
8 858
9 241
Income to Minority Interest
(76)
(85)
(99)
(82)
(94)
(67)
(87)
(60)
(116)
(125)
(252)
(302)
(448)
(440)
(277)
(276)
(317)
(325)
(65)
70
383
208
(50)
(419)
(280)
(132)
(549)
(338)
(446)
(531)
(468)
(297)
(223)
57
268
244
289
135
349
243
85
Net Income (Common)
1 358
N/A
1 775
+31%
2 176
+23%
2 637
+21%
2 634
0%
2 894
+10%
3 121
+8%
3 407
+9%
3 208
-6%
3 276
+2%
3 360
+3%
3 463
+3%
(2 357)
N/A
(2 093)
+11%
(1 331)
+36%
(561)
+58%
4 568
N/A
(1 302)
N/A
(5 298)
-307%
(6 596)
-24%
(6 984)
-6%
(714)
+90%
2 311
N/A
4 404
+91%
5 148
+17%
5 065
-2%
5 534
+9%
3 732
-33%
4 260
+14%
5 466
+28%
6 481
+19%
7 401
+14%
6 813
-8%
7 043
+3%
7 300
+4%
7 780
+7%
8 080
+4%
8 506
+5%
8 987
+6%
9 101
+1%
9 326
+2%
EPS (Diluted)
0.34
N/A
0.44
+29%
0.53
+20%
0.64
+21%
0.64
N/A
0.71
+11%
0.77
+8%
0.84
+9%
0.77
-8%
0.79
+3%
0.8
+1%
0.82
+2%
-0.56
N/A
-0.48
+14%
-0.31
+35%
-0.13
+58%
1.09
N/A
-0.31
N/A
-1.24
-300%
-1.58
-27%
-1.67
-6%
-0.18
+89%
0.55
N/A
1.05
+91%
1.22
+16%
1.09
-11%
1.18
+8%
0.83
-30%
0.92
+11%
1.29
+40%
1.28
-1%
1.6
+25%
1.47
-8%
1.49
+1%
1.52
+2%
1.65
+9%
1.71
+4%
1.8
+5%
1.87
+4%
1.92
+3%
1.96
+2%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.