Valuation Weaver Network Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-08-19			5-day change	1st Jan Change
43.65 ^CNY	-0.95%		-2.41%	-2.17%

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	13,517	-	-
Change	-	-28.93%	-6.95%	4.48%	9.99%	-2.17%	-	-
Enterprise Value (EV)	16,205	12,922	10,593	11,939	13,816	13,517	13,517	13,517
Change	-	-20.26%	-18.02%	12.71%	15.73%	-2.17%	0%	0%
P/E	58.1x	58.6x	68x	62.8x	47x	39.2x	32.6x	30.1x
PBR	9.67x	-	5.88x	5.91x	5.75x	4.9x	4.32x	3.83x
PEG	-	-2.1x	-3.4x	4.8x	1x	2.3x	1.6x	3.58x
Capitalization / Revenue	9.08x	5.54x	5.02x	5.32x	6.04x	5.39x	4.89x	4.62x
EV / Revenue	0x	0x	0x	0x	0x	5.39x	4.89x	4.62x
EV / EBITDA	0x	0x	0x	0x	0x	36.7x	31.5x	30.7x
EV / EBIT	0x	0x	0x	0x	0x	37.8x	31.2x	30.2x
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%	0.44%	0.44%	-
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	43.65	43.65	43.65
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WEAVER NETWORK TECHNOLOGY CO., LTD.	39.61x	-	-	0.43%	2.02B
MICROSOFT CORPORATION	24.44x	9.02x	14.69x	0.81%	3,576B
PALANTIR TECHNOLOGIES INC.	113.25x	48.87x	79.33x	-.--%	412B
CADENCE DESIGN SYSTEMS, INC.	65.93x	13.91x	29.33x	-.--%	87.17B
DATADOG, INC.	436.31x	18.76x	73.88x	-.--%	88.33B
SYNOPSYS, INC.	149.86x	8.77x	22.39x	-.--%	77.44B
SEA LIMITED	39.22x	1.97x	15.74x	-.--%	71.21B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	126.46x	5.2x	25.08x	-.--%	45.32B
ATLASSIAN CORPORATION	164.74x	5.23x	20.14x	-.--%	41.26B
TWILIO INC.	27.08x	5.55x	26.65x	-.--%	35.64B
Average	118.69x	13.03x	34.14x	0.12%	443.7B
Weighted average by Cap.	46.51x	12.80x	22.57x	0.65%