EN DE

Weaver Network Technology Co (603039) Fair Value & Analysis

Technology · CN · Market cap 14.0B CNY

WN Weaver Network Technology Co 603039 · SHG
Price¥45.58
Fair Value¥15.95
Upside-65.0%
Quality66/100
Watch Weaver Network Technology Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 14.2% net margin
Low debt · generates free cash flow
0.25% dividend yield
Trails peers (5/14)
Moderate moat 57/100
Evidence: High Range ¥11.62 – ¥21.28 Share as image

Fair value as of: Aug 10, 2026

From 26 valuation models · updated today

Share price +29.9% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥21.28). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥11.62 to ¥21.28) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥92.31 ¥26.63 Fair Value ¥15.95 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 10, 2026.

How to read this chart

60‑month range ¥26.63 – ¥92.31 · fair‑value band ¥11.62 – ¥21.28 · the ¥45.58 price screens above the ¥15.95 fair value. Dashed = 300-day average. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Weaver Network Technology Co (603039) currently trades at ¥45.58, while our model-based Fair Value estimate is ¥15.95, implying the stock looks roughly 65.0% overvalued today. The Quality Score stands at 66/100 (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, Weaver Network Technology Co generated revenue of 2.3B CNY at a net margin of 14.2%. Revenue grew 1.3% year over year. It earns a return on equity of 13.4%. The balance sheet holds a net cash position of 623M CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥11.62 (bear case) to ¥21.28 (bull case); at ¥45.58, 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 39% below its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -65%, 603039 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 ¥11.06 ¥20.55 ¥35.87 80
Residual Income ¥7.27 ¥8.70 ¥19.90 76
Rev-Margin DCF ¥10.81 ¥18.51 ¥29.46 74
All 26 models by family
DCF Models
FCF DCF ¥11.35 ¥18.73 ¥37.86 38
Owner Earnings ¥13.21 ¥25.26 ¥48.97 31
5Y Revenue Exit ¥10.81 ¥18.89 ¥30.57 39
5Y EBITDA Exit ¥11.52 ¥20.50 ¥32.55 41
5Y P/E Exit ¥14.44 ¥27.10 ¥42.82 38
10Y Revenue Exit ¥10.62 ¥18.68 ¥31.92 36
10Y EBITDA Exit ¥11.42 ¥19.93 ¥34.47 37
10Y P/E Exit ¥13.44 ¥25.03 ¥43.87 35
Earnings-Based
Graham-Dodd ¥6.38 ¥39.20 ¥54.69 54
Lynch FV ¥11.24 ¥16.06 ¥20.87 50
PEG = 1.0 ¥11.24 ¥16.06 ¥20.87 46
EPV ¥9.89 ¥11.16 ¥12.28 59
Dividend Discount
Gordon GGM ¥1.16 ¥2.40 ¥3.81 70
DDM Multi-Stage ¥1.16 ¥2.03 ¥2.52 61
Multiples
P/E Multiple ¥14.08 ¥18.77 ¥23.46 63
P/S Multiple ¥11.96 ¥15.95 ¥19.94 58
P/B Multiple ¥11.96 ¥15.95 ¥19.94 55
EV/EBIT ¥14.28 ¥18.30 ¥22.31 53
EV/EBITDA ¥12.00 ¥15.25 ¥18.50 54
EV/Revenue ¥10.36 ¥13.84 ¥17.32 43
Asset-Based
NCAV (Graham) ¥3.94 ¥5.28 ¥7.89 50
Growth DCF
Growth DCF ¥11.06 ¥20.55 ¥35.87 80
Rev-Margin DCF ¥10.81 ¥18.51 ¥29.46 74
Economic Profit
Residual Income ¥7.27 ¥8.70 ¥19.90 76
ROIC Compounder ¥11.15 ¥15.35 ¥19.31 72
Growth Earnings
Growth-Adj P/E ¥15.82 ¥22.60 ¥29.38 68

Widest divergence: Growth Earnings (¥22.60) versus Dividend Discount (¥2.03). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.3B CNY
Revenue growth (YoY) +1.3%
Net margin 14.2%
Return on equity 13.4%
Free cash flow 191M CNY FY2025
P/E ratio 44.7
More key figures
Operating margin 14.6%
EPS (TTM) ¥1.07
Dividend yield 0.3%
EPS growth (YoY) +140%
Net cash 623M CNY FY2024

Figures from reported company fundamentals · as of Aug 10, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 27

Profitability 57
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 80
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

Weaver Network Technology Co., Ltd. engages in the research and development, sale, and service of collaborative management and mobile office software products in China.

Full company description

Weaver Network Technology Co., Ltd. engages in the research and development, sale, and service of collaborative management and mobile office software products in China. It offers e-cology, a platform for medium and large organizations; e-office for standardized mobile office applications for small and medium-sized organizations; eteams, a mobile office cloud service platform; and digital office platform; business-specific management platform; low-code development platform for e-builder low-code platform; digital trusted platform for providing functions, such as electronic signatures, digital identity authentication, digital seal control, and digital evidence storage; and government information technology innovation platform. The company serves manufacturing, real estate, software and Internet, financial, energy and chemical, electronic, telecommunications, automotive, media and entertainment, textile and shoes and apparel, catering and chain industries. Weaver Network Technology Co., Ltd. was formerly known as Shanghai Weaver Network Co., Ltd. and changed its name to Weaver Network Technology Co., Ltd. in August 2023. The company was founded in 2001 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Weaver Network Technology Co reported revenue of ¥2.3B in FY2025 versus ¥2.0B in FY2021, a compound +3.4%/yr. Reported net income was ¥289M in FY2025, compounding −1.7%/yr from FY2021.

Growth Quality 83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.3B CNY
Latest YoY
−3.2%
Avg. growth/yr (3Y)
−0.6%
Avg. growth/yr (5Y)
+9.1%
Avg. growth/yr (14Y)
+21.1%
Revenue +3.4%/yr
FY21 ¥2.0B
FY22 ¥2.3B
FY23 ¥2.4B
FY24 ¥2.4B
FY25 ¥2.3B
Net income −1.7%/yr
FY21 ¥309M
FY22 ¥223M
FY23 ¥179M
FY24 ¥203M
FY25 ¥289M

603039 screens 65% overvalued. Compare with SAP SE →

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). "Weaver Network Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/603039

Peer Group

Software - Application · 709 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 66 · Above median
Fair Value upside −65% · Below median
Return on equity (TTM) 13% · Above median
Return on assets 4% · Above median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 15% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 42.6× · Pricier than median
P/B 5.78× · Pricier than 75% of peers
P/S (TTM) 6.12× · Pricier than 75% of peers
P/FCF 10.9× · Pricier than median
EV/EBITDA 43.3× · Pricier than 75% of peers

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 7 · sector 38
PAST 54 · sector 13
HEALTH 97 · sector 98
DIVIDEND 5 · 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 - Application stocks, each showing price versus our Fair Value estimate (as of Aug 10, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Weaver Network 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 Weaver Network Technology Co (603039) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥15.95 versus a price of ¥45.58, about −65% (overvalued).
What is the fair value of 603039?
Our model-based fair value for Weaver Network Technology Co is ¥15.95 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥45.58.
What is the quality score of 603039?
Weaver Network Technology Co has a Quality Score of 66/100. 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 Weaver Network Technology Co (603039)?
Weaver Network Technology Co reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603039?
The net profit margin of Weaver Network Technology Co is about 14.2%, meaning it keeps roughly 14.2% of revenue as net income. Based on the latest reported figures.
Does Weaver Network Technology Co pay a dividend?
Weaver Network Technology Co currently shows a dividend yield of about 0.26% relative to its recent price (as of Aug 10, 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 Weaver Network 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.