Wangsu Science Tech (300017) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Wangsu Science Tech ¥13.62, price ¥15.92, upside -14.5%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Wangsu Science Tech for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥4.05 – ¥22.13 · fair‑value band ¥9.02 – ¥17.70 · the ¥15.92 price screens above the ¥13.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Wangsu Science Tech in your weekly email
Every Wednesday you see whether Wangsu Science Tech is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Wangsu Science & Technology Co.,Ltd. provides edge intelligence and security services worldwide. The company offers Edge computing and Edge AI, such as Edge infrastructure and Edge PaaS; CDN and network products, including web acceleration, platform infrastructure services, streaming delivery, network infrastructure service, file CDN, and SD-WAN; and web security, SASE, security service, and infrastructure service. It also provides cloud video products comprising cloud video, media process, cloud VOD, IVCS, and WS-RTC; computing, storage, cloud consultation management, and database products; computing and storage services for AI, gaming, surveying and mapping, gene sequencing, rendering, and industrial simulation scenarios. In addition, the company offers enterprise global solutions, security acceleration solutions, and remote office solutions; and finance, public sector, e-commerce, retail, education, media convergence, automobile, and game industry solutions. Wangsu Science & Technology Co.,Ltd. was founded in 2000 and is based in Shanghai, China.
Stock analysis
Wangsu Science Tech (300017) currently trades at ¥15.92, while our model-based Fair Value estimate is ¥13.62, implying the stock looks roughly 16.9% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥6.81 per share, and 0 of the 26 models we run sit above the ¥15.92 price.
Bear case: the Economic Profit group reads lowest at ¥2.59, and 26 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥9.02 (bear) to ¥17.70 (bull), the price of ¥15.92 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Wangsu Science Tech reported revenue of 4.7B CNY in FY2025 versus 4.6B CNY in FY2021, a compound +0.5%/yr. Reported net income was 800M CNY in FY2025, compounding +48.3%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 39.2B CNY (≈ $5.8B) · P/E ratio 54.9 · P/S ratio 9.42 · EPS (TTM) ¥0.2900 · Dividend yield 1.6% · Net margin 17.2% · Return on equity 6.9% · Return on assets (EBIT) 4.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 28% below its 52-week high and 66% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −19% fair-value upside, at −14%, 300017 screens cheaper than that median.
Fair Value models
Bear ¥9.02Fair Value ¥13.62Bull ¥17.70
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.0293 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−5.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.9%
Start year 2020 (pandemic). Over 10 years: +4.7% a year
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+24.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+38.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+36.9%
Dividend (yield on the price)1.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.37% vs −2%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 11%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+22.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +20.0% a year for the price and +6.4% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software - Infrastructure · 378 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−14% · Below median
Profitability
Return on equity (TTM)7% · Above median
Return on assets2% · Above median
Net margin (TTM)16% · Top 25%
Operating margin (TTM)14% · Above median
Growth and dividend
Revenue growth−10% · Bottom 25%
Dividend yield (TTM)1.6% · Below median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Software - Infrastructure median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Wangsu Science Tech (300017) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥13.62 versus a price of ¥15.92, about −14% upside (overvalued).
What is the fair value of 300017?
Our model-based fair value for Wangsu Science Tech is ¥13.62 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥15.92.
What is the quality score of 300017?
Wangsu Science Tech has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Wangsu Science Tech (300017)?
Our model-based price target is the fair value of ¥13.62 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ¥9.02, optimistic scenario ¥17.70. It is a calculation from audited fundamentals, not an analyst target.
What is the Wangsu Science Tech stock forecast for 2026?
Our models put fair value at ¥13.62, about −14% upside versus a price of ¥15.92 (overvalued). Cautious scenario ¥9.02, optimistic scenario ¥17.70. The calculation is refreshed regularly with new filings.
What is the revenue of Wangsu Science Tech (300017)?
Wangsu Science Tech reported trailing-twelve-month revenue of about 4.5B CNY (latest available figure, as of Sep 24, 2026).
Does Wangsu Science Tech pay a dividend?
Wangsu Science Tech currently shows a dividend yield of about 1.57% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Wangsu Science Tech (300017)?
For today's price to be fair in a discounted-cash-flow model, Wangsu Science Tech would have to grow free cash flow by +22.0 % per year for five years (discount rate 9.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 300017 use?
Our models discount Wangsu Science Tech at 9.3 %: a base by market capitalisation (mid), damped by beta 0.59, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wangsu Science Tech that is +22.0 % per year a year over ten years, using the same discount rate (9.3 %) and the same formula as our fair value.
How much growth has Wangsu Science Tech (300017) delivered so far?
Over the past 5 years revenue at Wangsu Science Tech grew -3.9 % a year. The price currently implies +22.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wangsu Science Tech (300017) growing?
The median revenue growth in the sector is +8.3 % a year. That is the yardstick for the growth priced into Wangsu Science Tech (+22.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wangsu Science Tech (300017)?
The free-cash-flow yield on the price is 2.10 %: that much free cash flow Wangsu Science Tech produces per unit of market value. When it exceeds the discount rate of our models (9.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wangsu Science Tech (300017)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wangsu Science Tech it is ¥13.62 per share (as of Sep 24, 2026), against a price of ¥15.92. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Wangsu Science Tech stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 300017 trades above its calculated fair value: price ¥15.92, fair value ¥13.62, a gap of about −14% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 300017?
No. The price is what the market pays today (¥15.92); the fair value is what the company's own numbers justify (¥13.62). For Wangsu Science Tech the two are ¥2.30 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wangsu Science Tech worth?
The market values Wangsu Science Tech at about 39.2B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥15.92; our models calculate a fair value of ¥13.62 per share.
What do the bullish and bearish scenarios say about 300017?
Our models span a range for Wangsu Science Tech: cautious scenario ¥9.02, base ¥13.62, optimistic ¥17.70 per share (as of Sep 24, 2026, price ¥15.92). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300017?
Wangsu Science Tech trades at a price-to-earnings ratio of 54.9 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥13.62 is built from several models across several years. Other multiples: PEG 1.4, P/B 3.8, P/S 8.6, EV/EBITDA 60.7.
What is the PEG ratio of 300017?
The PEG ratio of Wangsu Science Tech is 1.38 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Wangsu Science Tech (300017)?
Balance-sheet figures for Wangsu Science Tech (as of Sep 24, 2026): return on equity 6.9%, debt of 0.02 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 300017 from its 52-week high?
Wangsu Science Tech trades at ¥15.92, about 28% below its 52-week high of ¥22.13 and 66% above the low of ¥9.59 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥13.62 is for.
Which stocks are comparable to Wangsu Science Tech?
From the same area (Technology) we also value Microsoft Corporation, Oracle Corporation, Palantir Technologies Inc, Palo Alto Networks, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wangsu Science Tech stock attractive at the current price?
The data as of Sep 24, 2026: price ¥15.92, calculated fair value ¥13.62 (−14%), Quality Score 69/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 300017 calculated?
We run Wangsu Science Tech through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥13.62, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Wangsu Science Tech itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Wangsu Science Tech (300017)?
The closing price on Sep 22, 2026 was ¥15.92. Our model-based fair value is ¥13.62, about −14% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wangsu Science Tech right now?
Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥9.02 to ¥17.70) leaves room in how you read the outcome.
Where does the earnings growth of Wangsu Science Tech (300017) come from?
Earnings per share at Wangsu Science Tech grew −2.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +8.5 %, EBIT margin −8.7 %, tax rate −0.1 %, residual (interest, one-offs) −1.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Wangsu Science Tech
How large is the market capitalisation of Wangsu Science Tech (300017)?
The market capitalisation of Wangsu Science Tech is 39.2B CNY (≈ $5.8B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Wangsu Science Tech (300017)?
The price-to-sales ratio of Wangsu Science Tech is 9.42 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wangsu Science Tech (300017)?
Earnings per share at Wangsu Science Tech are ¥0.2900 (price ÷ EPS = P/E 54.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wangsu Science Tech (300017)?
The dividend yield of Wangsu Science Tech is 1.6% (payout 86.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wangsu Science Tech (300017)?
The net margin of Wangsu Science Tech is 17.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wangsu Science Tech (300017)?
The return on equity (ROE) of Wangsu Science Tech is 6.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wangsu Science Tech (300017)?
On an EBIT basis the return on assets of Wangsu Science Tech is 4.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wangsu Science Tech (300017)?
The operating margin of Wangsu Science Tech is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wangsu Science Tech (300017)?
Revenue at Wangsu Science Tech is growing −9.7% versus a year earlier (3y avg −2.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wangsu Science Tech (300017)?
Earnings per share at Wangsu Science Tech are growing −38.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Wangsu Science Tech (300017) hold?
Wangsu Science Tech holds more cash than debt, 1.2B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wangsu Science Tech in the live analysis
One click puts Wangsu Science Tech on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
