investorscraft@gmail.com

Intrinsic ValueWeaver Network Technology Co., Ltd. (603039.SS)

Previous Close$66.48
Intrinsic Value
Upside potential
Previous Close
$66.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Weaver Network Technology is a specialized provider of collaborative management software solutions in China, operating within the competitive enterprise software sector. Its core revenue model is built on licensing its proprietary platforms—e-cology for large enterprises, e-office for SMEs, and the cloud-based eteams—to a diverse client base across key industries including manufacturing, real estate, finance, and telecommunications. The company has established a strong market position by catering to the specific digital transformation and workflow automation needs of Chinese businesses, offering integrated platforms that enhance organizational efficiency and mobile connectivity. This focused approach allows Weaver to compete effectively against broader SaaS providers by delivering deeply verticalized solutions that address complex, large-scale enterprise collaboration challenges unique to its domestic market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of CNY 2.36 billion, demonstrating its solid commercial footing. Net income stood at CNY 202.9 million, reflecting a net margin that indicates effective cost management relative to its top-line performance. Operating cash flow was a healthy CNY 292.6 million, significantly exceeding net income and underscoring strong cash conversion from its software licensing and services business.

Earnings Power And Capital Efficiency

The company exhibits sound earnings power with a diluted EPS of CNY 0.78. Capital expenditures were a modest CNY -91.1 million, indicating a capital-light business model typical of software firms. The substantial operating cash flow relative to capex highlights excellent capital efficiency and the ability to fund growth internally without significant reinvestment requirements.

Balance Sheet And Financial Health

Weaver maintains an exceptionally strong balance sheet characterized by a large cash position of CNY 626.7 million against minimal total debt of just CNY 3.3 million. This results in a significant net cash position, providing ample liquidity for operations, strategic investments, or potential acquisitions. The balance sheet structure indicates very low financial risk and high resilience.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.15. This payout, combined with its strong cash generation and net cash position, suggests a sustainable and potentially growing dividend policy. The capital-light model supports both reinvestment for growth and consistent returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.4 billion, the market values the company at a significant multiple to its earnings, reflecting expectations for future growth in the Chinese enterprise software market. A beta of 0.60 suggests the stock is perceived as less volatile than the broader market, potentially indicating defensive characteristics.

Strategic Advantages And Outlook

Weaver's strategic advantage lies in its deep vertical integration within China's collaborative software market and its targeted product suite serving diverse enterprise sizes. Its strong balance sheet provides a strategic cushion to navigate economic cycles and pursue organic or inorganic growth opportunities. The outlook remains tied to the continued digital adoption across Chinese industries.

Sources

Company DescriptionProvided Financial Metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount