EN DE

Wangsu Science & Technology Co (300017) Fair Value & Analysis

Technology · CN · Market cap 36.3B CNY

WS Wangsu Science & Technology Co 300017 · SHE
Price¥15.46
Fair Value¥4.67
Upside-69.8%
Quality69/100
Watch Wangsu Science & Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 16.0% net margin
Low debt · generates free cash flow
1.71% dividend yield
Mixed vs. peers (8/15)
Moderate moat 46/100
Evidence: High Range ¥3.57 – ¥5.84 Share as image

Fair value as of: Jul 7, 2026

From 26 valuation models · updated 34 days ago

Share price +26.5% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.84). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥22.13 ¥4.05 Fair Value ¥4.67 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 7, 2026.

How to read this chart

60‑month range ¥4.05 – ¥22.13 · fair‑value band ¥3.57 – ¥5.84 · the ¥15.46 price screens above the ¥4.67 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 7, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Wangsu Science & Technology Co (300017) currently trades at ¥15.46, while our model-based Fair Value estimate is ¥4.67, implying the stock looks roughly 69.8% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Wangsu Science & Technology Co generated revenue of 4.5B CNY at a net margin of 16.0%. Revenue declined 9.7% year over year. It earns a return on equity of 6.9%. The balance sheet holds a net cash position of 1.2B CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥3.57 (bear case) to ¥5.84 (bull case); at ¥15.46, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 35% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at -70%, 300017 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥4.78 ¥7.67 ¥12.46 80
Residual Income ¥3.47 ¥3.72 ¥4.09 76
Rev-Margin DCF ¥3.25 ¥4.73 ¥6.62 74
All 26 models by family
DCF Models
FCF DCF ¥4.79 ¥7.87 ¥13.07 38
Owner Earnings ¥4.76 ¥7.81 ¥12.97 31
5Y Revenue Exit ¥3.25 ¥4.73 ¥6.65 39
5Y EBITDA Exit ¥3.68 ¥5.59 ¥7.92 41
5Y P/E Exit ¥4.98 ¥8.21 ¥11.84 38
10Y Revenue Exit ¥3.68 ¥5.23 ¥7.45 36
10Y EBITDA Exit ¥4.02 ¥5.86 ¥8.49 37
10Y P/E Exit ¥4.88 ¥7.76 ¥11.71 35
Earnings-Based
Graham-Dodd ¥2.18 ¥9.33 ¥12.74 54
Lynch FV ¥2.39 ¥3.41 ¥4.43 50
PEG = 1.0 ¥2.39 ¥3.41 ¥4.43 46
EPV ¥2.41 ¥2.70 ¥2.95 59
Dividend Discount
Gordon GGM ¥2.30 ¥4.78 ¥7.58 70
DDM Multi-Stage ¥2.30 ¥4.03 ¥5.01 61
Multiples
P/E Multiple ¥4.81 ¥6.41 ¥8.01 63
P/S Multiple ¥3.50 ¥4.67 ¥5.84 58
P/B Multiple ¥4.08 ¥5.45 ¥6.81 55
EV/EBIT ¥3.44 ¥4.36 ¥5.28 53
EV/EBITDA ¥3.37 ¥4.27 ¥5.17 54
EV/Revenue ¥2.53 ¥3.33 ¥4.13 43
Asset-Based
NCAV (Graham) ¥2.08 ¥2.79 ¥4.16 50
Growth DCF
Growth DCF ¥4.78 ¥7.67 ¥12.46 80
Rev-Margin DCF ¥3.25 ¥4.73 ¥6.62 74
Economic Profit
Residual Income ¥3.47 ¥3.72 ¥4.09 76
ROIC Compounder ¥2.41 ¥2.70 ¥2.95 72
Growth Earnings
Growth-Adj P/E ¥3.89 ¥5.56 ¥7.23 68

Widest divergence: DCF Models (¥5.86) versus Economic Profit (¥2.70). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.5B CNY
Revenue growth (YoY) -9.7%
Net margin 16.0%
Return on equity 6.9%
Free cash flow 821M CNY FY2025
P/E ratio 50.1
More key figures
Operating margin 13.5%
EPS (TTM) ¥0.2900
Dividend yield 1.7%
EPS growth (YoY) -38.0%
Net cash 1.2B CNY FY2024

Figures from reported company fundamentals · as of Jul 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 61

Profitability 41
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 66
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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 …

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wangsu Science & Technology Co reported revenue of ¥4.7B in FY2025 versus ¥4.6B in FY2021, a compound +0.5%/yr. Reported net income was ¥800M in FY2025, compounding +48.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.7B CNY
Latest YoY
−5.5%
Avg. growth/yr (3Y)
−2.9%
Avg. growth/yr (5Y)
−3.9%
Avg. growth/yr (19Y)
+24.8%
Revenue +0.5%/yr
FY21 ¥4.6B
FY22 ¥5.1B
FY23 ¥4.7B
FY24 ¥4.9B
FY25 ¥4.7B
Net income +48.3%/yr
FY21 ¥165M
FY22 ¥191M
FY23 ¥613M
FY24 ¥675M
FY25 ¥800M

300017 screens 70% overvalued. Compare with Microsoft Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Wangsu Science & Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/300017

Peer Group

Software - Infrastructure · 368 stocks

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.

Quality Score 69 · Top 25%
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 7% · Above median
Return on assets 2% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 14% · Above median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 1.7% · Above median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 50.1× · Pricier than 75% of peers
P/B 3.50× · Pricier than median
P/S (TTM) 7.99× · Pricier than 75% of peers
P/FCF 6.6× · Cheaper than median
EV/EBITDA 56.1× · Pricier than 75% of peers
PEG 1.38× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 0 · sector 46
PAST 28 · sector 15
HEALTH 99 · sector 99
DIVIDEND 34 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare Wangsu Science & Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Wangsu Science & Technology Co (300017) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥4.67 versus a price of ¥15.46, about −70% (overvalued).
What is the fair value of 300017?
Our model-based fair value for Wangsu Science & Technology Co is ¥4.67 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥15.46.
What is the quality score of 300017?
Wangsu Science & Technology Co 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 revenue of Wangsu Science & Technology Co (300017)?
Wangsu Science & Technology Co reported trailing-twelve-month revenue of about 4.5B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300017?
The net profit margin of Wangsu Science & Technology Co is about 16.0%, meaning it keeps roughly 16.0% of revenue as net income. Based on the latest reported figures.
Does Wangsu Science & Technology Co pay a dividend?
Wangsu Science & Technology Co currently shows a dividend yield of about 1.71% relative to its recent price (as of Jul 7, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Wangsu Science & Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.