ZTO Reports Third Quarter 2025 Unaudited Financial Results
ZTO (NYSE: ZTO) reported third quarter 2025 unaudited results: revenues RMB11,864.7M (+11.1% YoY), gross profit RMB2,956.0M (-11.4% YoY), and net income RMB2,538.7M (+6.7% YoY). Adjusted net income rose to RMB2,506.1M (+5.0%). Parcel volume was 9.573 billion parcels (+9.8% YoY). Adjusted EBITDA was RMB3,582.5M (-4.2% YoY). Net cash provided by operations was RMB3,211.0M. Management lowered 2025 annual volume guidance to 38.2–38.7 billion parcels (12.3%–13.8% YoY). The company had repurchased 52.9M ADSs for US$1.3B, leaving ~US$0.7B available under the buyback program.
ZTO (NYSE: ZTO) ha riportato i risultati non consuntivati del terzo trimestre 2025: ricavi RMB11.864,7M (+11,1% a/a), utile lordo RMB2.956,0M (-11,4% a/a), e utile netto RMB2.538,7M (+6,7% a/a). Utile netto rettificato è aumentato a RMB2.506,1M (+5,0%). Il volume di pacchi è stato 9,573 miliardi di pacchi (+9,8% a/a). L'EBITDA rettificato era di 3.582,5 RMBM (-4,2% a/a). La liquidità netta fornita dalle operazioni è stata di 3.211,0 RMBM. La direzione ha ridotto la guidance annuale del volume per il 2025 a 38,2–38,7 miliardi di pacchi (12,3%–13,8% a/a). L'azienda ha riacquistato 52,9 milioni di ADS per US$1,3 miliardi, lasciando a disposizione circa US$0,7 miliardi nell'ambito del programma di riacquisto.
ZTO (NYSE: ZTO) publicó los resultados no auditados del tercer trimestre de 2025: ingresos RMB11.864,7M (+11,1% interanual), beneficio bruto RMB2.956,0M (-11,4% interanual), y beneficio neto RMB2.538,7M (+6,7% interanual). Beneficio neto ajustado aumentó a RMB2.506,1M (+5,0%). El volumen de paquetes fue 9.573 millones de paquetes (+9,8% interanual). El EBITDA ajustado fue RMB3.582,5M (-4,2% interanual). El flujo de caja neto de operaciones fue RMB3.211,0M. La dirección redujo la guía anual de volumen para 2025 a 38,2–38,7 mil millones de paquetes (12,3%–13,8% interanual). La empresa recompró 52,9 millones de ADS por US$1,3 mil millones, dejando aproximadamente US$0,7 mil millones disponibles bajo el programa de recompra.
ZTO (NYSE: ZTO)는 2025년 3분기 비감사 실적을 발표했습니다: 매출 RMB11,864.7M (+YoY 11.1%), 총이익 RMB2,956.0M (-YoY 11.4%), 그리고 순이익 RMB2,538.7M (+YoY 6.7%). 조정 순이익은 RMB2,506.1M으로 상승했습니다 (+5.0%). 소포 물동량은 9.573억 건으로 YoY 9.8% 증가했습니다. 조정 EBITDA는 RMB3,582.5M(-YoY 4.2%)였습니다. 영업활동으로 인한 순현금은 RMB3,211.0M였습니다. 경영진은 2025년 연간 물량 가이던스를 38.2–38.7십억 건으로 낮추었습니다(전년비 12.3%–13.8%). 또한 회사는 ADS 52.9백만 주를 미화 13억 달러에 재매입했으며, 바이백 프로그램 아래 약 US$7억이 남아 있습니다.
ZTO (NYSE: ZTO) a publié les résultats non audités du troisième trimestre 2025: chiffre d'affaires RMB11 864,7M (+11,1% en glissement annuel), bénéfice brut RMB2 956,0M (-11,4% en glissement annuel), et bénéfice net RMB2 538,7M (+6,7% en glissement annuel). Bénéfice net ajusté a augmenté à RMB2 506,1M (+5,0%). Le volume de colis était de 9,573 milliards de colis (+9,8% en glissement annuel). L'EBITDA ajusté était de RMB3 582,5M (-4,2% en glissement annuel). La trésorerie nette provenant des activités était RMB3 211,0M. La direction a revu à la baisse l’objectif annuel de volume pour 2025 à 38,2–38,7 milliards de colis (12,3%–13,8% en glissement annuel). L’entreprise a racheté 52,9 millions d’ADS pour 1,3 milliard de dollars US, laissant environ 0,7 milliard de dollars US disponibles dans le cadre du programme de rachat.
ZTO (NYSE: ZTO) meldete die unauditierten Ergebnisse für das dritte Quartal 2025: Umsatz RMB11.864,7M (+YoY 11,1%), Bruttogewinn RMB2.956,0M (-YoY 11,4%), und Nettoeinkommen RMB2.538,7M (+YoY 6,7%). Bereinigtes Nettoeinkommen stieg auf RMB2.506,1M (+5,0%). Die Paketmenge betrug 9,573 Milliarden Pakete (+9,8% YoY). Bereinigtes EBITDA betrug RMB3.582,5M (-4,2% YoY). Der operativ erzielte Nettomittelzufluss betrug RMB3.211,0M. Das Management senkte die Jahresvolumenprognose für 2025 auf 38,2–38,7 Milliarden Pakete (12,3%–13,8% YoY). Das Unternehmen kündigte den Rückkauf von 52,9 Mio. ADS im Wert von 1,3 Mrd. USD an, wodurch etwa 0,7 Mrd. USD unter dem Rückkaufprogramm verbleiben.
ZTO (NYSE: ZTO) أصدرت نتائجها غير المدققة للربع الثالث من عام 2025: الإيرادات RMB11,864.7M (+11.1% سنويًا)، الربح الإجمالي RMB2,956.0M (-11.4% سنويًا)، و صافي الدخل RMB2,538.7M (+6.7% سنويًا) . صافي الدخل المعدل ارتفع إلى RMB2,506.1M (+5.0%). بلغ حجم الطرود 9.573 مليار طرد (+9.8% سنويًا). EBITDA المعدل كان RMB3,582.5M (-4.2% سنويًا). التدفق النقدي من العمليات كان RMB3,211.0M. خفضت الإدارة توجيهات الحجم لعام 2025 إلى 38.2–38.7 مليار طرد (12.3%–13.8% سنويًا). قامت الشركة بإعادة شراء 52.9 مليون ADS بقيمة 1.3 مليار دولار أمريكي، تاركة نحو 0.7 مليار دولار أمريكي متاحين بموجب برنامج إعادة الشراء.
- Total revenue +11.1% YoY to RMB11,864.7M
- Key account revenue +141.2% YoY
- Automated sorting equipment +42% to 761 sets vs 535
- Gross profit -11.4% YoY to RMB2,956.0M
- Total cost of revenues +21.4% YoY to RMB8,908.7M
- Full-year parcel volume guidance revised down to 38.2–38.7B parcels
Insights
ZTO grew volume and revenue but suffered margin compression; watch Q4 volume and margin recovery against higher KA costs.
ZTO delivered
The primary driver of margin pressure is higher cost absorption for key account service: "other costs" increased by
Concrete monitors: track reported parcel volume and unit price in the final quarter versus the revised annual range of
Parcel Volume Increased
Adjusted Net Income Grew
Third Quarter 2025 Financial Highlights
- Revenues were
RMB11,864.7 million (US ), an increase of$1,666.6 million 11.1% fromRMB10,675.0 million in the same period of 2024. - Gross profit was
RMB2,956.0 million (US ), a decrease of$415.2 million 11.4% fromRMB3,334.8 million in the same period of 2024. - Net income was
RMB2,538.7 million (US ), an increase of$356.6 million 6.7% fromRMB2,379.0 million in the same period of 2024. - Adjusted EBITDA[3] was
RMB3,582.5 million (US ), a decrease of$503.2 million 4.2% fromRMB3,739.5 million in the same period of 2024. - Adjusted net income was
RMB2,506.1 million (US ), an increase of$352.0 million 5.0% fromRMB2,387.3 million in the same period of 2024. - Basic and diluted net earnings per American depositary share ("ADS"[4]) were
RMB3.16 (US ) and$0.44 RMB3.10 (US ), an increase of$0.44 6.0% and6.9% fromRMB2.98 andRMB2.90 in the same period of 2024, respectively. - Adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders[5] were
RMB3.12 (US ) and$0.44 RMB3.06 (US ), an increase of$0.43 4.3% and5.2% fromRMB2.99 andRMB2.91 in the same period of 2024, respectively. - Net cash provided by operating activities was
RMB3,211.0 million (US ), compared with$451.0 million RMB3,112.0 million in the same period of 2024.
Operational Highlights for Third Quarter 2025
- Parcel volume was 9,573 million, increased
9.8% from 8,723 million in the same period of 2024. - Number of pickup/delivery outlets was over 31,000 as of September 30, 2025.
- Number of direct network partners was over 6,000 as of September 30, 2025.
- Number of self-owned line-haul vehicles was over 10,000 as of September 30, 2025.
- Number of line-haul routes between sorting hubs was approximately 3,900 as of September 30, 2025.
- Number of sorting hubs was 95 as of September 30, 2025, among which 91 are operated by the Company and 4 by the Company's network partners.
|
(1) An investor relations presentation accompanies this earnings release and can be found at http://zto.investorroom.com. |
|
(2) Adjusted net income is a non-GAAP financial measure, which is defined as net income before share-based compensation expense and non-recurring items such as impairment of investments in equity investees, gain/(loss) on disposal of equity investment and subsidiary and corresponding tax impact which management aims to better represent the underlying business operations. |
|
(3) Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses, and further adjusted to exclude the shared-based compensation expense and non-recurring items such as impairment of investments in equity investees, gain/(loss) on disposal of equity investment and subsidiary which management aims to better represent the underlying business operations. |
|
(4) One ADS represents one Class A ordinary share. |
|
(5) Adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders is a non-GAAP financial measure. It is defined as adjusted net income attributable to ordinary shareholders divided by weighted average number of basic and diluted American depositary shares, respectively. |
Mr. Meisong Lai, Founder, Chairman and Chief Executive Officer of ZTO, commented, "Focusing on quality and increasing market presence while maintaining healthy earnings is ZTO's unwavering long-term strategy. During this quarter, we grew volume by
Mr. Lai added, "During the third quarter, government's appeal for anti-involution not only brought mitigating effect towards social stability but also influenced the industry turning towards quality development versus merely quantity expansion. Being the industry leader, ZTO is called upon to exemplify with increasing rigor, and we renewed our commitment to strengthening our own capabilities whileaddressing genuine concerns. Nearly all industries go through stages of competition and true strength will sustain. Despite complex macro environment where uncertainties remain, we believe ZTO will continue to build strength in quality, scale and profitability and drive healthy sustainable growth for the long run."
Ms. Huiping Yan, Chief Financial Officer of ZTO, commented, "ZTO's core express ASP increased by
Ms. Yan added, "With visibility into the final quarter of the year, we are adjusting down the annual volume guidance to be in the range of 38.2 to 38.7 billion parcels representing a year-over-year growth of
|
Third Quarter 2025 Unaudited Financial Results |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
||||||||||||
|
|
RMB |
|
% |
|
RMB |
|
US$ |
|
% |
|
RMB |
|
% |
|
RMB |
|
US$ |
|
% |
|
|
(in thousands, except percentages) |
||||||||||||||||||
|
Express delivery services |
9,812,807 |
|
91.9 |
|
11,020,092 |
|
1,547,983 |
|
92.9 |
|
28,928,902 |
|
92.2 |
|
32,126,133 |
|
4,512,731 |
|
92.9 |
|
Freight forwarding services |
240,491 |
|
2.3 |
|
222,664 |
|
31,277 |
|
1.9 |
|
676,480 |
|
2.2 |
|
582,141 |
|
81,773 |
|
1.6 |
|
Sale of accessories |
588,233 |
|
5.5 |
|
590,936 |
|
83,008 |
|
5.0 |
|
1,653,717 |
|
5.3 |
|
1,787,002 |
|
251,019 |
|
5.2 |
|
Others |
33,517 |
|
0.3 |
|
31,002 |
|
4,356 |
|
0.2 |
|
101,919 |
|
0.3 |
|
92,690 |
|
13,020 |
|
0.3 |
|
Total revenues |
10,675,048 |
|
100.0 |
|
11,864,694 |
|
1,666,624 |
|
100.0 |
|
31,361,018 |
|
100.0 |
|
34,587,966 |
|
4,858,543 |
|
100.0 |
Total Revenues were
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
||||||||||||
|
|
RMB |
|
% |
|
RMB |
|
US$ |
|
% |
|
RMB |
|
% |
|
RMB |
|
US$ |
|
% |
|
|
(in thousands, except percentages) |
||||||||||||||||||
|
Line-haul transportation cost |
3,398,007 |
|
31.8 |
|
3,302,046 |
|
463,836 |
|
27.8 |
|
10,052,623 |
|
32.1 |
|
10,076,055 |
|
1,415,375 |
|
29.1 |
|
Sorting hub operating cost |
2,224,206 |
|
20.8 |
|
2,394,119 |
|
336,300 |
|
20.2 |
|
6,620,077 |
|
21.1 |
|
7,123,554 |
|
1,000,640 |
|
20.6 |
|
Freight forwarding cost |
226,111 |
|
2.1 |
|
204,820 |
|
28,771 |
|
1.7 |
|
631,217 |
|
2.0 |
|
547,847 |
|
76,956 |
|
1.6 |
|
Cost of accessories sold |
161,648 |
|
1.5 |
|
135,557 |
|
19,042 |
|
1.1 |
|
454,788 |
|
1.5 |
|
420,020 |
|
59,000 |
|
1.2 |
|
Other costs |
1,330,265 |
|
12.6 |
|
2,872,183 |
|
403,452 |
|
24.3 |
|
3,644,940 |
|
11.5 |
|
7,830,904 |
|
1,100,000 |
|
22.7 |
|
Total cost of revenues |
7,340,237 |
|
68.8 |
|
8,908,725 |
|
1,251,401 |
|
75.1 |
|
21,403,645 |
|
68.2 |
|
25,998,380 |
|
3,651,971 |
|
75.2 |
Total cost of revenues was
Line-haul transportation cost was
Sorting hub operating cost was
Cost of accessories sold was
Other costs were
Gross Profit was
Total Operating Expenses were
Selling, general and administrative expenses were
Other operating income, net was
Income from operations was
Interest income was
Interest expenses was
Gain from fair value changes of financial instruments was
Income tax expenses were
Net income was
Basic and diluted earnings per ADS attributable to ordinary shareholders were
Adjusted basic and diluted earnings per ADS attributable to ordinary shareholders were
Adjusted net income was
EBITDA
[1] was
Adjusted EBITDA was
Net cash provided by operating activities was
|
(1) EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses which management aims to better represent the underlying business operations. |
Company Share Repurchase Program
The Board has approved its share repurchase program in November 2018 and made subsequent modifications, whereby the latest modification increased the aggregate value of shares that may be repurchased to
Business Outlook
Given full-year's visibility and based on current market and operating conditions, the Company revises its previously stated annual guidance. Parcel volume for 2025 is expected to be in the range of 38.2 billion to 38.7 billion, representing a
Exchange Rate
This announcement contains translation of certain Renminbi amounts into
Use of Non-GAAP Financial Measures
The Company uses EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders, and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders, each a non-GAAP financial measure, in evaluating ZTO's operating results and for financial and operational decision-making purposes.
Reconciliations of the Company's non-GAAP financial measures to its
The Company believes that such Non-GAAP measures help identify underlying trends in ZTO's business that could otherwise be distorted by the effect of the related expenses and gains that the Company includes in income from operations and net income. The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by ZTO's management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of the Company's operating performance. Investors are encouraged to compare the historical non-GAAP financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to ZTO's data. ZTO encourages investors and others to review the Company's financial information in its entirety and not rely on a single financial measure.
Conference Call Information
ZTO's management team will host an earnings conference call at 7:30 PM
Dial-in details for the earnings conference call are as follows:
|
|
1-888-317-6003 |
|
|
800-963-976 |
|
Mainland |
4001-206-115 |
|
|
800-120-5863 |
|
International: |
1-412-317-6061 |
|
Passcode: |
7602569 |
Please dial in 15 minutes before the call is scheduled to begin and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the following numbers until November 26, 2025:
|
|
1-855-669-9658 |
|
International: |
1-412-317-0088 |
|
Passcode: |
8703795 |
Additionally, a live and archived webcast of the conference call will be available at http://zto.investorroom.com.
About ZTO Express (Cayman) Inc.
ZTO Express (Cayman) Inc. (NYSE: ZTO and SEHK:2057) ("ZTO" or the "Company") is a leading and fast-growing express delivery company in
ZTO operates a highly scalable network partner model, which the Company believes is best suited to support the significant growth of e-commerce in
For more information, please visit http://zto.investorroom.com.
Safe Harbor Statement
This announcement contains statements that may constitute "forward-looking" statements pursuant to the "safe harbor" provisions of the
|
UNAUDITED CONSOLIDATED FINANCIAL DATA |
|||||||||||
|
|
|||||||||||
|
Summary of Unaudited Consolidated Comprehensive Income Data: |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
(in thousands, except for share and per share data) |
||||||||||
|
Revenues |
10,675,048 |
|
11,864,694 |
|
1,666,624 |
|
31,361,018 |
|
34,587,966 |
|
4,858,543 |
|
Cost of revenues |
(7,340,237) |
|
(8,908,725) |
|
(1,251,401) |
|
(21,403,645) |
|
(25,998,380) |
|
(3,651,971) |
|
Gross profit |
3,334,811 |
|
2,955,969 |
|
415,223 |
|
9,957,373 |
|
8,589,586 |
|
1,206,572 |
|
Operating (expenses)/income: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
(544,573) |
|
(632,583) |
|
(88,858) |
|
(2,034,192) |
|
(1,993,681) |
|
(280,051) |
|
Other operating income, net |
51,552 |
|
81,657 |
|
11,470 |
|
400,507 |
|
689,600 |
|
96,868 |
|
Total operating expenses |
(493,021) |
|
(550,926) |
|
(77,388) |
|
(1,633,685) |
|
(1,304,081) |
|
(183,183) |
|
Income from operations |
2,841,790 |
|
2,405,043 |
|
337,835 |
|
8,323,688 |
|
7,285,505 |
|
1,023,389 |
|
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
238,510 |
|
185,231 |
|
26,019 |
|
771,608 |
|
592,355 |
|
83,208 |
|
Interest expense |
(66,364) |
|
(54,420) |
|
(7,644) |
|
(266,135) |
|
(221,408) |
|
(31,101) |
|
(Loss)/gain from fair value changes of |
|
|
|
|
|
|
|
|
|
|
|
|
financial instruments |
(62,699) |
|
102,307 |
|
14,371 |
|
34,883 |
|
135,285 |
|
19,003 |
|
(Loss)/gain on disposal of equity investees, |
|
|
|
|
|
|
|
|
|
|
|
|
subsidiary and others |
(1,440) |
|
35,563 |
|
4,996 |
|
10,694 |
|
34,996 |
|
4,916 |
|
Impairment of investments in equity investees |
- |
|
- |
|
- |
|
(672,816) |
|
- |
|
- |
|
Impairment of Goodwill |
- |
|
- |
|
- |
|
- |
|
(84,431) |
|
(11,860) |
|
Foreign currency exchange gain before tax |
(38,174) |
|
9,288 |
|
1,305 |
|
(17,612) |
|
21,663 |
|
3,043 |
|
Income before income tax, and share of |
|
|
|
|
|
|
|
|
|
|
|
|
income in equity method investments |
2,911,623 |
|
2,683,012 |
|
376,882 |
|
8,184,310 |
|
7,763,965 |
|
1,090,598 |
|
Income tax expense |
(554,959) |
|
(160,000) |
|
(22,475) |
|
(1,786,275) |
|
(1,267,105) |
|
(177,989) |
|
Share of income in equity method investments |
22,378 |
|
15,692 |
|
2,204 |
|
42,751 |
|
45,584 |
|
6,403 |
|
Net income |
2,379,042 |
|
2,538,704 |
|
356,611 |
|
6,440,786 |
|
6,542,444 |
|
919,012 |
|
Net loss/(income) attributable to non- |
|
|
|
|
|
|
|
|
|
|
|
|
controlling interests |
17,255 |
|
(14,984) |
|
(2,105) |
|
(6,641) |
|
(87,145) |
|
(12,241) |
|
Net income attributable to ZTO Express |
|
|
|
|
|
|
|
|
|
|
|
|
(Cayman) Inc. |
2,396,297 |
|
2,523,720 |
|
354,506 |
|
6,434,145 |
|
6,455,299 |
|
906,771 |
|
Net income attributable to ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
shareholders |
2,396,297 |
|
2,523,720 |
|
354,506 |
|
6,434,145 |
|
6,455,299 |
|
906,771 |
|
Net earnings per share attributed to |
|
|
|
|
|
|
|
|
|
|
|
|
ordinary shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
2.98 |
|
3.16 |
|
0.44 |
|
7.99 |
|
8.08 |
|
1.13 |
|
Diluted |
2.90 |
|
3.10 |
|
0.44 |
|
7.80 |
|
7.90 |
|
1.11 |
|
Weighted average shares used in |
|
|
|
|
|
|
|
|
|
|
|
|
calculating net earnings per ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
share/ADS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
804,565,579 |
|
799,661,689 |
|
799,661,689 |
|
805,388,468 |
|
799,304,556 |
|
799,304,556 |
|
Diluted |
838,131,679 |
|
822,552,945 |
|
822,552,945 |
|
838,954,568 |
|
830,201,619 |
|
830,201,619 |
|
Net income |
2,379,042 |
|
2,538,704 |
|
356,611 |
|
6,440,786 |
|
6,542,444 |
|
919,012 |
|
Other comprehensive income/(loss), |
|
|
|
|
|
|
|
|
|
|
|
|
net of tax of nil: |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
137,698 |
|
(14,058) |
|
(1,975) |
|
20,138 |
|
36,474 |
|
5,123 |
|
Comprehensive income |
2,516,740 |
|
2,524,646 |
|
354,636 |
|
6,460,924 |
|
6,578,918 |
|
924,135 |
|
Comprehensive (income)/loss attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
non-controlling interests |
17,255 |
|
(14,984) |
|
(2,105) |
|
(6,641) |
|
(87,145) |
|
(12,241) |
|
Comprehensive income attributable to ZTO |
|
|
|
|
|
|
|
|
|
|
|
|
Express (Cayman) Inc. |
2,533,995 |
|
2,509,662 |
|
352,531 |
|
6,454,283 |
|
6,491,773 |
|
911,894 |
|
Unaudited Consolidated Balance Sheets Data: |
|||||
|
|
As of |
||||
|
|
December 31, |
|
September 30, |
||
|
|
2024 |
|
2025 |
||
|
|
RMB |
|
RMB |
|
US$ |
|
|
(in thousands, except for share data) |
||||
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
13,465,442 |
|
9,389,842 |
|
1,318,983 |
|
Restricted cash |
37,517 |
|
22,853 |
|
3,210 |
|
Accounts receivable, net |
1,503,706 |
|
1,172,149 |
|
164,651 |
|
Financing receivables |
1,178,617 |
|
736,393 |
|
103,441 |
|
Short-term investment |
8,848,447 |
|
15,898,686 |
|
2,233,275 |
|
Inventories |
38,569 |
|
48,248 |
|
6,777 |
|
Advances to suppliers |
783,599 |
|
769,715 |
|
108,121 |
|
Prepayments and other current assets |
4,329,664 |
|
5,047,366 |
|
708,999 |
|
Amounts due from related parties |
168,160 |
|
79,844 |
|
11,216 |
|
Total current assets |
30,353,721 |
|
33,165,096 |
|
4,658,673 |
|
Investments in equity investees |
1,871,337 |
|
1,916,906 |
|
269,266 |
|
Property and equipment, net |
33,915,366 |
|
35,399,151 |
|
4,972,489 |
|
Land use rights, net |
6,170,233 |
|
6,269,062 |
|
880,610 |
|
Intangible assets, net |
17,043 |
|
20,710 |
|
2,909 |
|
Operating lease right-of-use assets |
566,316 |
|
444,978 |
|
62,506 |
|
Goodwill |
4,241,541 |
|
4,157,111 |
|
583,946 |
|
Deferred tax assets |
984,567 |
|
1,039,418 |
|
146,006 |
|
Long-term investment |
12,017,755 |
|
5,874,110 |
|
825,131 |
|
Long-term financing receivables |
861,453 |
|
1,163,957 |
|
163,500 |
|
Other non-current assets |
919,331 |
|
720,354 |
|
101,188 |
|
Amounts due from related parties-non current |
421,667 |
|
371,167 |
|
52,137 |
|
TOTAL ASSETS |
92,340,330 |
|
90,542,020 |
|
12,718,361 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Short-term bank borrowing |
9,513,958 |
|
11,627,171 |
|
1,633,259 |
|
Accounts payable |
2,463,395 |
|
2,274,185 |
|
319,453 |
|
Advances from customers |
1,565,147 |
|
1,720,274 |
|
241,645 |
|
Income tax payable |
488,889 |
|
260,214 |
|
36,552 |
|
Amounts due to related parties |
202,766 |
|
124,711 |
|
17,518 |
|
Operating lease liabilities |
183,373 |
|
152,017 |
|
21,354 |
|
Dividends payable |
14,134 |
|
1,728,045 |
|
242,737 |
|
Convertible senior bond |
7,270,081 |
|
- |
|
- |
|
Other current liabilities |
6,571,492 |
|
6,187,127 |
|
869,101 |
|
Total current liabilities |
28,273,235 |
|
24,073,744 |
|
3,381,619 |
|
Long-term bank borrowing |
- |
|
163,000 |
|
22,896 |
|
Non-current operating lease liabilities |
377,717 |
|
294,872 |
|
41,420 |
|
Deferred tax liabilities |
1,014,545 |
|
517,854 |
|
72,743 |
|
Convertible senior bond |
- |
|
126,348 |
|
17,748 |
|
TOTAL LIABILITIES |
29,665,497 |
|
25,175,818 |
|
3,536,426 |
|
Shareholders' equity |
|
|
|
|
|
|
Ordinary shares ( |
|
|
|
|
|
|
outstanding as of September 30, 2025) |
523 |
|
519 |
|
73 |
|
Additional paid-in capital |
24,389,905 |
|
24,361,063 |
|
3,421,978 |
|
Treasury shares, at cost |
(1,131,895) |
|
(548,929) |
|
(77,108) |
|
Retained earnings |
39,098,553 |
|
41,152,881 |
|
5,780,711 |
|
Accumulated other comprehensive loss |
(294,694) |
|
(258,220) |
|
(36,272) |
|
ZTO Express (Cayman) Inc. shareholders' equity |
62,062,392 |
|
64,707,314 |
|
9,089,382 |
|
Non-controlling interests |
612,441 |
|
658,888 |
|
92,553 |
|
Total Equity |
62,674,833 |
|
65,366,202 |
|
9,181,935 |
|
TOTAL LIABILITIES AND EQUITY |
92,340,330 |
|
90,542,020 |
|
12,718,361 |
|
Summary of Unaudited Consolidated Cash Flow Data: |
||||||||||||
|
|
||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
|
(in thousands) |
|||||||||||
|
Net cash provided by operating activities |
3,111,972 |
|
3,210,966 |
|
451,042 |
|
8,623,087 |
|
7,742,150 |
|
1,087,533 |
|
|
Net cash used in investing activities |
(1,910,131) |
|
(426,591) |
|
(59,923) |
|
(8,955,072) |
|
(4,748,573) |
|
(667,028) |
|
|
Net cash provided by/(used in) financing activities |
10,183 |
|
(6,671,184) |
|
(937,096) |
|
(963,309) |
|
(7,049,988) |
|
(990,306) |
|
|
Effect of exchange rate changes on cash, cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
equivalents and restricted cash |
(43,349) |
|
(19,890) |
|
(2,794) |
|
(8,272) |
|
(52,156) |
|
(7,326) |
|
|
Net increase/(decrease) in cash, cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
|
and restricted cash |
1,168,675 |
|
(3,906,699) |
|
(548,771) |
|
(1,303,566) |
|
(4,108,567) |
|
(577,127) |
|
|
Cash, cash equivalents and restricted cash at |
|
|
|
|
|
|
|
|
|
|
|
|
|
beginning of period |
10,579,069 |
|
13,329,079 |
|
1,872,325 |
|
13,051,310 |
|
13,530,947 |
|
1,900,681 |
|
|
Cash, cash equivalents and restricted cash at end of |
|
|
|
|
|
|
|
|
|
|
|
|
|
period |
11,747,744 |
|
9,422,380 |
|
1,323,554 |
|
11,747,744 |
|
9,422,380 |
|
1,323,554 |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statements of cash flows:
|
|
As of |
||||
|
|
September 30, |
|
September 30, |
||
|
|
2024 |
|
2025 |
||
|
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
(in thousands) |
|
|
|
Cash and cash equivalents |
11,703,151 |
|
9,389,842 |
|
1,318,983 |
|
Restricted cash, current |
32,350 |
|
22,853 |
|
3,210 |
|
Restricted cash, non-current |
12,243 |
|
9,685 |
|
1,361 |
|
Total cash, cash equivalents and restricted cash |
11,747,744 |
|
9,422,380 |
|
1,323,554 |
|
Reconciliations of GAAP and Non-GAAP Results |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
(in thousands, except for share and per share data) |
||||||||||
|
Net income |
2,379,042 |
|
2,538,704 |
|
356,611 |
|
6,440,786 |
|
6,542,444 |
|
919,012 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense (1) |
6,769 |
|
2,994 |
|
421 |
|
311,924 |
|
226,256 |
|
31,782 |
|
Impairment of investments in equity investees (1) |
- |
|
- |
|
- |
|
672,816 |
|
- |
|
- |
|
Impairment of Goodwill |
- |
|
- |
|
- |
|
- |
|
84,431 |
|
11,860 |
|
Loss/(gain) on disposal of equity investees |
|
|
|
|
|
|
|
|
|
|
|
|
and subsidiary, net of income taxes |
1,440 |
|
(35,563) |
|
(4,996) |
|
(8,507) |
|
(34,970) |
|
(4,912) |
|
Adjusted net income |
2,387,251 |
|
2,506,135 |
|
352,036 |
|
7,417,019 |
|
6,818,161 |
|
957,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
2,379,042 |
|
2,538,704 |
|
356,611 |
|
6,440,786 |
|
6,542,444 |
|
919,012 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
695,241 |
|
823,044 |
|
115,612 |
|
2,168,290 |
|
2,382,422 |
|
334,657 |
|
Amortization |
35,709 |
|
38,949 |
|
5,471 |
|
104,034 |
|
115,074 |
|
16,164 |
|
Interest expenses |
66,364 |
|
54,420 |
|
7,644 |
|
266,135 |
|
221,408 |
|
31,101 |
|
Income tax expenses |
554,959 |
|
160,000 |
|
22,475 |
|
1,786,275 |
|
1,267,105 |
|
177,989 |
|
EBITDA |
3,731,315 |
|
3,615,117 |
|
507,813 |
|
10,765,520 |
|
10,528,453 |
|
1,478,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
6,769 |
|
2,994 |
|
421 |
|
311,924 |
|
226,256 |
|
31,782 |
|
Impairment of investments in equity investees |
- |
|
- |
|
- |
|
672,816 |
|
- |
|
- |
|
Impairment of Goodwill |
- |
|
- |
|
- |
|
- |
|
84,431 |
|
11,860 |
|
Loss/(gain) on disposal of equity investees |
|
|
|
|
|
|
|
|
|
|
|
|
and subsidiary |
1,440 |
|
(35,563) |
|
(4,996) |
|
(10,694) |
|
(34,996) |
|
(4,916) |
|
Adjusted EBITDA |
3,739,524 |
|
3,582,548 |
|
503,238 |
|
11,739,566 |
|
10,804,144 |
|
1,517,649 |
|
(1) Net of income taxes of nil |
|
Reconciliations of GAAP and Non-GAAP Results |
|||||||||||
|
|
|||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
||||
|
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
(in thousands, except for share and per share data) |
||||||||||
|
Net income attributable to ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
shareholders |
2,396,297 |
|
2,523,720 |
|
354,506 |
|
6,434,145 |
|
6,455,299 |
|
906,771 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense (1) |
6,769 |
|
2,994 |
|
421 |
|
311,924 |
|
226,256 |
|
31,782 |
|
Impairment of investments in equity |
|
|
|
|
|
|
|
|
|
|
|
|
investees (1) |
- |
|
- |
|
- |
|
672,816 |
|
- |
|
- |
|
Impairment of Goodwill |
- |
|
- |
|
- |
|
- |
|
84,431 |
|
11,860 |
|
Loss/(gain) on disposal of equity investees |
|
|
|
|
|
|
|
|
|
|
|
|
and subsidiary, net of income taxes |
1,440 |
|
(35,563) |
|
(4,996) |
|
(8,507) |
|
(34,970) |
|
(4,912) |
|
Adjusted Net income attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
ordinary shareholders |
2,404,506 |
|
2,491,151 |
|
349,931 |
|
7,410,378 |
|
6,731,016 |
|
945,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in |
|
|
|
|
|
|
|
|
|
|
|
|
calculating net earnings per ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
share/ADS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
804,565,579 |
|
799,661,689 |
|
799,661,689 |
|
805,388,468 |
|
799,304,556 |
|
799,304,556 |
|
Diluted |
838,131,679 |
|
822,552,945 |
|
822,552,945 |
|
838,954,568 |
|
830,201,619 |
|
830,201,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share/ADS attributable to |
|
|
|
|
|
|
|
|
|
|
|
|
ordinary shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
2.98 |
|
3.16 |
|
0.44 |
|
7.99 |
|
8.08 |
|
1.13 |
|
Diluted |
2.90 |
|
3.10 |
|
0.44 |
|
7.80 |
|
7.90 |
|
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings per share/ADS |
|
|
|
|
|
|
|
|
|
|
|
|
attributable to ordinary shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
2.99 |
|
3.12 |
|
0.44 |
|
9.20 |
|
8.42 |
|
1.18 |
|
Diluted |
2.91 |
|
3.06 |
|
0.43 |
|
8.96 |
|
8.23 |
|
1.16 |
|
(1) Net of income taxes of nil |
For investor and media inquiries, please contact:
ZTO Express (Cayman) Inc.
Investor Relations
E-mail: ir@zto.com
Phone: +86 21 5980 4508
View original content:https://www.prnewswire.com/news-releases/zto-reports-third-quarter-2025-unaudited-financial-results-302620272.html
SOURCE ZTO Express (Cayman) Inc.