Hangzhou Shunwang Tech (300113) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hangzhou Shunwang Tech stock ¥18.81, price ¥17.07, upside +10.2%, quality 74 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 5, 2026.
How to read this chart
60‑month range ¥8.80 – ¥29.80 · fair‑value band ¥11.10 – ¥28.06 · the ¥17.07 price screens below the ¥18.81 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. As of Nov 5, 2026.
Follow Hangzhou Shunwang Tech in your weekly email
Every Wednesday you see whether Hangzhou Shunwang 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.
Hangzhou Shunwang Technology Co,Ltd engages in the Internet gaming business in China and internationally.
Show moreShow less
The company offers game, anime trendy toys, and live TV platforms, as well as multi-level computing power, artificial intelligence, Internet cafe management, and joint transportation promotion platform services.
It also provides digital marketing services, digital solutions for e-sports services, and e-sports entertainment services; software product development and sales; online advertising and promotion services; Internet value-added services; game services; and exhibition displays and related services.
In addition, the company offers value-added telecommunications, computer hardware and software, business information consultation, network technology, computer application, and technical services. Hangzhou Shunwang Technology Co,Ltd was founded in 2005 and is based in Hangzhou, China.
Stock analysis
Hangzhou Shunwang Tech (300113) currently trades at ¥17.07, while our model-based Fair Value estimate is ¥18.81, so the stock looks roughly fairly valued today (gap 9.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥12.63 per share, and 1 of the 26 models we run sit above the ¥17.07 price.
Bear case: the Economic Profit group reads lowest at ¥5.97, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥11.10 (bear) to ¥28.06 (bull), the price of ¥17.07 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 74/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hangzhou Shunwang Tech reported revenue of 1.7B CNY in FY2025 versus 1.1B CNY in FY2021, a compound +11.2%/yr. Reported net income was 418M CNY in FY2025, compounding +61.6%/yr from FY2021.
Key figures
Market cap 11.7B CNY (≈ $1.8B) Small · P/E ratio 32.8 · P/S ratio 9.40 · EPS (TTM) ¥0.5200 · Dividend yield 0.7% · Net margin 29.2% · Return on equity 14.4% · Return on assets (EBIT) 4.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 81 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at 10%, 300113 screens richer than that median.
Fair Value models
Bear¥11.10Fair Value ¥18.81Bull¥28.06
Price ¥17.07 · Upside +10.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.3419 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−5.2%
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.
+15.8%
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.
+10.8%
Start year 2020 (pandemic). Over 10 years: +5.5% a year
Revenue growth 18 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.
+39.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
≈ +52.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +52.1%
Dividend (yield on the price)0.7%
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.base effect: 36.3% / 3.8%
Profit margin 2019 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.10% → 23%
2025 sits 97% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.13 per share, median 0.60 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+21.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +19.0% a year for the price.
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.Electronic Gaming & Multimedia · 165 stocks
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 Hangzhou Shunwang Tech (300113) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥18.81 versus a price of ¥17.07, about +10% upside (fairly valued).
What is the fair value of 300113?
Our model-based fair value for Hangzhou Shunwang Tech is ¥18.81 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥17.07.
What is the quality score of 300113?
Hangzhou Shunwang Tech has a Quality Score of 74/100. 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 Hangzhou Shunwang Tech (300113)?
Our model-based price target is the fair value of ¥18.81 (as of Nov 5, 2026) from 26 valuation models. Cautious scenario ¥11.10, optimistic scenario ¥28.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Hangzhou Shunwang Tech stock forecast for 2026?
Our models put fair value at ¥18.81, about +10% upside versus a price of ¥17.07 (fairly valued). Cautious scenario ¥11.10, optimistic scenario ¥28.06. The calculation is refreshed regularly with new filings.
What is the revenue of Hangzhou Shunwang Tech (300113)?
Hangzhou Shunwang Tech reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Nov 5, 2026).
Does Hangzhou Shunwang Tech pay a dividend?
Hangzhou Shunwang Tech currently shows a dividend yield of 0.70% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Hangzhou Shunwang Tech (300113) and when is the ex-dividend date?
Hangzhou Shunwang Tech pays a dividend of ¥0.12 per share a year, a dividend yield of 0.7%. The last ex-dividend date was Oct 16, 2026. A dividend has been paid every year since 2020. The payout ratio is 31.8% of earnings (on adjusted earnings, reported 23.1%). Free cash flow covers the dividend 3.99 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Hangzhou Shunwang Tech (300113)?
For today's price to be fair in a discounted-cash-flow model, Hangzhou Shunwang Tech would have to grow free cash flow by +21.0 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.8 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 300113 use?
Our models discount Hangzhou Shunwang Tech at 10.4 %: a base by market capitalisation (small), damped by beta 0.41, 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 Hangzhou Shunwang Tech that is +21.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Hangzhou Shunwang Tech (300113) delivered so far?
Over the past 5 years revenue at Hangzhou Shunwang Tech grew +10.8 % a year. The price currently implies free-cash-flow growth of +21.0 % per 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 Hangzhou Shunwang Tech (300113) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Hangzhou Shunwang Tech (+21.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hangzhou Shunwang Tech (300113)?
The free-cash-flow yield on the price is 2.76 %: that much free cash flow Hangzhou Shunwang Tech produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hangzhou Shunwang Tech (300113)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hangzhou Shunwang Tech it is ¥18.81 per share (as of Nov 5, 2026), against a price of ¥17.07. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hangzhou Shunwang Tech stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 300113 trades below its calculated fair value: price ¥17.07, fair value ¥18.81, a gap of about +10% (fairly valued). 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 300113?
No. The price is what the market pays today (¥17.07); the fair value is what the company's own numbers justify (¥18.81). For Hangzhou Shunwang Tech the two are ¥1.74 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hangzhou Shunwang Tech worth?
The market values Hangzhou Shunwang Tech at about 11.7B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥17.07; our models calculate a fair value of ¥18.81 per share.
What do the bullish and bearish scenarios say about 300113?
Our models span a range for Hangzhou Shunwang Tech: cautious scenario ¥11.10, base ¥18.81, optimistic ¥28.06 per share (as of Nov 5, 2026, price ¥17.07). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300113?
Hangzhou Shunwang Tech trades at a price-to-earnings ratio of 32.8 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥18.81 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 37.9 (reported for FY2025: 27.6). Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 45.4. Other multiples: PEG 0.5, P/B 4.6, P/S 9.4, EV/EBITDA 33.7.
What is the PEG ratio of 300113?
The PEG ratio of Hangzhou Shunwang Tech is 0.47 (P/E divided by earnings growth, as of Nov 5, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Hangzhou Shunwang Tech (300113)?
Balance-sheet figures for Hangzhou Shunwang Tech (as of Nov 5, 2026): return on equity 14.4%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 300113 from its 52-week high?
Hangzhou Shunwang Tech trades at ¥17.07, about 43% below its 52-week high of ¥29.80 and 15% above the low of ¥14.86 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥18.81 is for.
Which stocks are comparable to Hangzhou Shunwang Tech?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, 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 Hangzhou Shunwang Tech stock attractive at the current price?
The data as of Nov 5, 2026: price ¥17.07, calculated fair value ¥18.81 (+10%), Quality Score 74/100, 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 300113 calculated?
We run Hangzhou Shunwang Tech through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥18.81 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Hangzhou Shunwang Tech currently trades 9% below its own fair value, and the market average says nothing about that. 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 Hangzhou Shunwang Tech (300113)?
The closing price on Nov 6, 2026 was ¥17.07. Our model-based fair value is ¥18.81, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hangzhou Shunwang Tech right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥11.10 to ¥28.06) leaves room in how you read the outcome.
Where does the earnings growth of Hangzhou Shunwang Tech (300113) come from?
Earnings per share at Hangzhou Shunwang Tech grew +1.3 % a year from 2013 to 2024. Broken into its drivers: revenue per share +9.5 %, EBIT margin −5.6 %, tax rate −0.9 %, residual (interest, one-offs) −1.1 %. 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 Hangzhou Shunwang Tech
How large is the market capitalisation of Hangzhou Shunwang Tech (300113)?
The market capitalisation of Hangzhou Shunwang Tech is 11.7B CNY (≈ $1.8B). 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 Hangzhou Shunwang Tech (300113)?
The price-to-sales ratio of Hangzhou Shunwang Tech is 9.40 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hangzhou Shunwang Tech (300113)?
Earnings per share at Hangzhou Shunwang Tech are ¥0.5200 (price ÷ EPS = P/E 32.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hangzhou Shunwang Tech (300113)?
The dividend yield of Hangzhou Shunwang Tech is 0.7% (payout 31.8%, on adjusted earnings, reported 23.1%). 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 Hangzhou Shunwang Tech (300113)?
The net margin of Hangzhou Shunwang Tech is 29.2% (last twelve months), excl. one-off gain FY2025 17.4%. 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 Hangzhou Shunwang Tech (300113)?
The return on equity (ROE) of Hangzhou Shunwang Tech is 14.4% (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 Hangzhou Shunwang Tech (300113)?
On an EBIT basis the return on assets of Hangzhou Shunwang Tech is 4.2% (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 Hangzhou Shunwang Tech (300113)?
The operating margin of Hangzhou Shunwang Tech is 34.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hangzhou Shunwang Tech (300113)?
Revenue at Hangzhou Shunwang Tech is growing −11.6% versus a year earlier (3y avg +15.8%). 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 Hangzhou Shunwang Tech (300113)?
Earnings per share at Hangzhou Shunwang Tech are growing −27.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Hangzhou Shunwang Tech (300113) hold?
Hangzhou Shunwang Tech holds more cash than debt, 702M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hangzhou Shunwang Tech in the live analysis
One click puts Hangzhou Shunwang Tech on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026