Stock 603039 WEAVER NETWORK TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Weaver Network Technology Co., Ltd.

Equities

603039

CNE100002ZC4

Software

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
36.15 CNY +6.07% Intraday chart for Weaver Network Technology Co., Ltd. +11.54% -22.92%
Apr. 25 Weaver Network Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 Tranche Update on Weaver Network Technology Co., Ltd.'s Equity Buyback Plan announced on February 8, 2024. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,871 21,591 18,182 12,922 12,222 9,268 - -
Enterprise Value (EV) 1 7,911 20,137 16,205 12,922 10,792 7,629 7,366 6,985
P/E ratio 62.2 x 92.6 x 58.1 x 58.6 x 68 x 41.6 x 28.9 x 26.2 x
Yield 0.26% 0.15% 0.21% 0.3% 0.32% 0.51% 0.64% 0.85%
Capitalization / Revenue 6.9 x 14.6 x 9.08 x 5.54 x 5.11 x 3.52 x 2.84 x 2.59 x
EV / Revenue 6.15 x 13.6 x 8.09 x 5.54 x 4.51 x 2.89 x 2.26 x 1.95 x
EV / EBITDA 51.6 x 77.2 x 47 x 53.3 x 56.2 x 32.7 x 22.8 x 24.7 x
EV / FCF - - 50 x 70.9 x 86.4 x 14.5 x 13.7 x 10.7 x
FCF Yield - - 2% 1.41% 1.16% 6.91% 7.28% 9.32%
Price to Book 9.85 x 16.7 x 9.67 x - 5.88 x 4.11 x 3.68 x 3.29 x
Nbr of stocks (in thousands) 254,757 256,632 260,603 256,436 260,603 256,366 - -
Reference price 2 34.82 84.13 69.77 50.39 46.90 36.15 36.15 36.15
Announcement Date 3/30/20 3/30/21 4/28/22 3/20/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,286 1,482 2,003 2,331 2,393 2,636 3,261 3,575
EBITDA 1 153.4 260.8 345.1 242.6 192 233.1 322.7 283.2
EBIT 1 137.1 244.1 326.9 223.4 165.3 239.6 331.7 323.9
Operating Margin 10.66% 16.46% 16.32% 9.58% 6.91% 9.09% 10.17% 9.06%
Earnings before Tax (EBT) 1 142.7 249.7 335 233.7 172.8 232.9 340.5 367.6
Net income 1 139.7 229.6 308.7 223.2 178.7 226.3 326.2 360.6
Net margin 10.87% 15.49% 15.41% 9.57% 7.47% 8.59% 10% 10.09%
EPS 2 0.5595 0.9083 1.200 0.8600 0.6900 0.8700 1.252 1.382
Free Cash Flow 1 - - 324.4 182.2 125 527 536 651
FCF margin - - 16.2% 7.81% 5.22% 19.99% 16.44% 18.21%
FCF Conversion (EBITDA) - - 93.99% 75.09% 65.09% 226.05% 166.11% 229.86%
FCF Conversion (Net income) - - 105.08% 81.62% 69.93% 232.87% 164.3% 180.55%
Dividend per Share 2 0.0893 0.1250 0.1500 0.1500 0.1500 0.1856 0.2310 0.3065
Announcement Date 3/30/20 3/30/21 4/28/22 3/20/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2022 Q1 2022 Q3 2022 Q4
Net sales 1 - - 293 - 987
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income 1 50.31 179.2 15.13 52.78 99.62
Net margin - - 5.16% - 10.09%
EPS 0.2000 - - 0.2100 -
Dividend per Share - - - - -
Announcement Date 8/27/20 3/30/21 4/28/22 10/27/22 3/20/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 960 1,454 1,977 - 1,431 1,639 1,902 2,283
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - 324 182 125 527 536 651
ROE (net income / shareholders' equity) 17.4% 21.4% 18.7% 11.8% 8.67% 9.93% 12% 11.4%
ROA (Net income/ Total Assets) 7.91% 9.9% 10.1% - - 5.8% 7.5% 6.2%
Assets 1 1,767 2,320 3,045 - - 3,902 4,348 5,816
Book Value Per Share 2 3.540 5.040 7.210 - 7.980 8.800 9.830 11.00
Cash Flow per Share 2 0.9300 1.190 1.430 - 0.9200 1.190 1.830 2.000
Capex 1 46.1 67.3 48.1 51 116 84.5 91 96.7
Capex / Sales 3.58% 4.54% 2.4% 2.19% 4.83% 3.21% 2.79% 2.71%
Announcement Date 3/30/20 3/30/21 4/28/22 3/20/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Weaver Network Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
36.15 CNY
Average target price
41.56 CNY
Spread / Average Target
+14.95%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Software

1st Jan change Capi.
WEAVER NETWORK TECHNOLOGY CO., LTD. Stock Weaver Network Technology Co., Ltd.
-22.92% 1.28B
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.71B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 36.1B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 603039 Stock
  4. Financials Weaver Network Technology Co., Ltd.