Z.AI Co (HKSE:02513) Enterprise Value: HK$367,003.3 Mil (As of Sep. 12, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HKSE:02513 Z.AI Co Ltd HKSE:02513
7 GF Score
Price HK$793.00
! 5 Warning Signs
View Full Analysis

What is Z.AI Co Enterprise Value?

Z.AI Co HKSE:02513 -3.17% 7 Enterprise Value is HK$367,003.3 Mil as of Sep. 12, 2026. GuruFocus rates HKSE:02513 with a GF Score™ of 7/100. The stock has 5 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, Z.AI Co's Enterprise Value is HK$367,003.3 Mil. Z.AI Co's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-5,143.5 Mil. Therefore, Z.AI Co's EV-to-EBIT ratio for today is -71.35.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, Z.AI Co's Enterprise Value is HK$367,003.3 Mil. Z.AI Co's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-4,834.7 Mil. Therefore, Z.AI Co's EV-to-EBITDA ratio for today is -75.91.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, Z.AI Co's Enterprise Value is HK$367,003.3 Mil. Z.AI Co's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 was HK$798.0 Mil. Therefore, Z.AI Co's EV-to-Revenue ratio for today is 459.93.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, Z.AI Co's Enterprise Value is HK$367,003.3 Mil. Z.AI Co's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-2,465.9 Mil. Therefore, Z.AI Co's EV-to-OCF ratio for today is -148.83.

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, Z.AI Co's Enterprise Value is HK$367,003.3 Mil. Z.AI Co's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-2,491.1 Mil. Therefore, Z.AI Co's EV-to-FCF ratio for today is -147.33.

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


Z.AI Co  (HKSE:02513) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

Z.AI Co's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=367003.342/-5143.534
=-71.35

Z.AI Co's current Enterprise Value is HK$367,003.3 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Z.AI Co's EBIT for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-5,143.5 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

Z.AI Co's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=367003.342/-4834.661
=-75.91

Z.AI Co's current Enterprise Value is HK$367,003.3 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Z.AI Co's EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-4,834.7 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

Z.AI Co's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=367003.342/797.963
=459.93

Z.AI Co's current Enterprise Value is HK$367,003.3 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Z.AI Co's Revenue for the trailing twelve months (TTM) ended in Dec. 2025 was HK$798.0 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

Z.AI Co's EV-to-OCF for today is:

EV-to-OCF=Enterprise Value (Today)/Cash Flow from Operations (TTM)
=367003.342/-2465.866
=-148.83

Z.AI Co's current Enterprise Value is HK$367,003.3 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Z.AI Co's Cash Flow from Operations for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-2,465.9 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

Z.AI Co's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=367003.342/-2491.093
=-147.33

Z.AI Co's current Enterprise Value is HK$367,003.3 Mil.
For company reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data. Z.AI Co's Free Cash Flow for the trailing twelve months (TTM) ended in Dec. 2025 was HK$-2,491.1 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Z.AI Co Enterprise Value Related Terms


Z.AI Co Enterprise Value Historical Data

* Premium members only.

The historical data trend for Z.AI Co's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Z.AI Co Enterprise Value Chart

Z.AI Co Annual Data
Trend Dec22 Dec23 Dec24 Dec25
Enterprise Value
0.00 0.00 0.00 0.00

Z.AI Co Semi-Annual Data
Dec22 Dec23 Jun24 Dec24 Jun25 Dec25
Enterprise Value Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 0.00

HKSE:02513 vs MSFT, PLTR, ORCL: Enterprise Value Comparison

For the Software - Infrastructure subindustry, Z.AI Co's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Z.AI Co Enterprise Value vs Software Industry

For the Software industry and Technology sector, Z.AI Co's Enterprise Value distribution charts can be found below:

* The bar in red indicates where Z.AI Co's Enterprise Value falls into.


HKSE:02513
7GF Score
Z.AI Co Ltd HKSE:02513
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Z.AI Co Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

Z.AI Co's Enterprise Value for the fiscal year that ended in Dec. 2025 is calculated as

Z.AI Co's Enterprise Value for the quarter that ended in Dec. 2025 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of HK$367,003.3 Mil mean?
Z.AI Co (HKSE:02513) has a Enterprise Value of HK$367,003.3 Mil as of Sep. 12, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Z.AI Co and its competitors.
Is Z.AI Co's Enterprise Value too high?
Z.AI Co's current Enterprise Value is HK$367,003.3 Mil. Overall, Z.AI Co has a GF Score™ of 7/100, reflecting its overall financial health beyond just this single metric.
How does Z.AI Co's Enterprise Value compare to MSFT and PLTR?
Z.AI Co's Enterprise Value of HK$367,003.3 Mil can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Software company?
A good Enterprise Value depends on the Software industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on Z.AI Co and its competitors. Z.AI Co's current Enterprise Value is HK$367,003.3 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Z.AI Co stock overvalued right now?
Z.AI Co (HKSE:02513) has a current Enterprise Value of HK$367,003.3 Mil. The current Enterprise Value is HK$367,003.3 Mil. Z.AI Co's overall GF Score™ is 7/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For Z.AI Co (HKSE:02513), the current Enterprise Value is HK$367,003.3 Mil as of Sep. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Z.AI Co Business Description

Address Yard 1, Zhongguancun East Road, 10th Floor, Building 9, Haidian District, Beijing, CHN
Knowledge Atlas Technology Joint Stock Co Ltd is a AI company in China, dedicated to developing general-purpose large models. It operates in the large language model (LLM) market, a sub-segment of the broader AI market. The company offers general-purpose large model services to institutional customers, including private enterprises and public sector entities, as well as individual users, including individual end-users and individual developers. The company has developed large models and agents across the first three stages, such as GLM-130B, China's first 100 billion-scale large model, ChatGLM, China's first open-source large chat model (at the alignment and reasoning stage) and AutoGLM Rumination, China's first AI agent with rumination capabilities.
7GF Score

Get the complete analysis for HKSE:02513

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

HK$793.00
Price