Valuation Weaver Network Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-02			5-day change	1st Jan Change
35.58 ^CNY	-1.52%		+5.39%	-20.25%

04-29	Weaver Network Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-30	Weaver Network Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,182	12,922	12,024	12,562	13,816	11,018	-	-
Change	-	-28.93%	-6.95%	4.48%	9.99%	-20.25%	-	-
Enterprise Value (EV)	16,205	12,922	10,593	11,939	13,816	11,018	11,018	11,018
Change	-	-20.26%	-18.02%	12.71%	15.73%	-20.25%	0%	0%
P/E	58.1x	58.6x	68x	62.8x	47x	32x	26.6x	24.5x
PBR	9.67x	-	5.88x	5.91x	5.75x	4x	3.52x	3.13x
PEG	-	-2.1x	-3.4x	4.8x	1x	1.9x	1.3x	2.91x
Capitalization / Revenue	9.08x	5.54x	5.02x	5.32x	6.04x	4.39x	3.98x	3.77x
EV / Revenue	0x	0x	0x	0x	0x	4.39x	3.98x	3.77x
EV / EBITDA	0x	0x	0x	0x	0x	29.9x	25.7x	25x
EV / EBIT	0x	0x	0x	0x	0x	30.8x	25.5x	24.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.125	0.125	0.125	0.0625	0.0625	0.1917	0.1917	-
Rate of return	0.21%	0.3%	0.32%	0.15%	0.14%	0.54%	0.54%	-
EPS ²	1	0.7167	0.575	0.65	0.95	1.112	1.338	1.45
Distribution rate	12.5%	17.4%	21.7%	9.62%	6.58%	17.2%	14.3%	-
Net sales ¹	2,003	2,331	2,393	2,362	2,287	2,509	2,766	2,923
EBITDA ¹	345.1	242.6	192	233.3	319.6	368.3	429.3	440.1
EBIT ¹	326.9	223.4	165.3	204.9	289	357.6	432.6	447.8
Net income ¹	308.7	223.2	178.7	202.9	288.7	343.3	411.7	446.4
Net Debt	-1,977	-	-1,431	-623.3	-	-	-	-
Reference price ²	58.14	41.99	39.08	40.83	44.62	35.58	35.58	35.58
Nbr of stocks (in thousands)	312,724	307,723	307,639	307,639	309,671	309,671	-	-
Announcement Date	4/28/22	3/20/23	3/28/24	3/27/25	3/30/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WEAVER NETWORK TECHNOLOGY CO., LTD.	31.98x	-	-	0.54%	1.62B
MICROSOFT CORPORATION	22.52x	8.66x	14.39x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	95.85x	38.68x	64.67x	-.--%	310B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	123.77x	39.52x	124.99x	0.14%	127B
CADENCE DESIGN SYSTEMS, INC.	82.92x	16.67x	36.22x	-.--%	103B
DATADOG, INC.	476x	20.26x	81.59x	-.--%	92.68B
SYNOPSYS, INC.	161.55x	9.42x	23.28x	-.--%	83.71B
SEA LIMITED	34.14x	1.8x	14.06x	-.--%	63.27B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	139.06x	5.43x	27.23x	-.--%	47.34B
ROBLOX CORPORATION	-36.68x	4.91x	23.54x	-.--%	39.67B
Average	113.11x	16.15x	45.55x	0.16%	376.88B
Weighted average by Cap.	48.89x	12.49x	24.95x	0.73%