Valuation Weaver Network Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
45.58 ^CNY	-7.17%		+33.98%	+2.16%

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	14,115	-	-
Change	-	-28.93%	-6.95%	4.48%	9.99%	2.16%	-	-
Enterprise Value (EV)	16,205	12,922	10,593	11,939	13,816	14,115	14,115	14,115
Change	-	-20.26%	-18.02%	12.71%	15.73%	2.16%	0%	0%
P/E	58.1x	58.6x	68x	62.8x	47x	41x	34.1x	31.4x
PBR	9.67x	-	5.88x	5.91x	5.75x	5.12x	4.51x	4x
PEG	-	-2.1x	-3.4x	4.8x	1x	2.4x	1.7x	3.73x
Capitalization / Revenue	9.08x	5.54x	5.02x	5.32x	6.04x	5.63x	5.1x	4.83x
EV / Revenue	0x	0x	0x	0x	0x	5.63x	5.1x	4.83x
EV / EBITDA	0x	0x	0x	0x	0x	38.3x	32.9x	32.1x
EV / EBIT	0x	0x	0x	0x	0x	39.5x	32.6x	31.5x
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%	0.42%	0.42%	-
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	45.58	45.58	45.58
Nbr of stocks (in thousands)	312,724	307,723	307,639	307,639	309,671	309,671	-	-
Announcement Date	4/28/22 A	3/20/23 A	3/28/24 A	3/27/25 A	3/30/26 A	-	-	-

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.	44.13x	-	-	0.39%	2.25B
MICROSOFT CORPORATION	25.4x	9.4x	15.32x	0.79%	3,712B
PALANTIR TECHNOLOGIES INC.	104.28x	44.37x	71.89x	-.--%	375B
CADENCE DESIGN SYSTEMS, INC.	70.49x	14.86x	31.34x	-.--%	93.2B
DATADOG, INC.	375.92x	17.25x	69.94x	-.--%	81.62B
SYNOPSYS, INC.	150.44x	8.8x	22.47x	-.--%	77.74B
SEA LIMITED	37.13x	1.96x	15.41x	-.--%	67.99B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	113.29x	4.97x	24.3x	-.--%	43.47B
DASSAULT SYSTÈMES SE	21.83x	4.13x	11.4x	1.3%	33.15B
ZOOM COMMUNICATIONS, INC.	24.55x	4.19x	9.7x	-.--%	29.7B
Average	96.74x	12.21x	30.20x	0.25%	451.55B
Weighted average by Cap.	42.36x	12.32x	21.48x	0.66%