Weaver Network Technology Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	11,437	13,816	12,562	12,222	12,922	18,182
Market Cap Growth	-35.53%	9.99%	2.78%	-5.41%	-28.93%	-15.79%
Enterprise Value	9,940	11,610	10,522	10,108	11,048	16,378
Last Close Price	44.32	53.54	48.87	46.49	49.84	68.72
PE Ratio	38.88	47.86	61.90	68.40	57.86	58.90
Forward PE	33.20	46.70	51.69	50.97	33.98	56.76
PS Ratio	5.00	6.04	5.32	5.11	5.54	9.08
PB Ratio	4.71	5.70	5.81	5.88	6.76	9.67
P/TBV Ratio	4.88	5.90	6.06	6.14	6.94	9.93
P/FCF Ratio	59.73	72.16	62.34	98.22	120.92	62.19
P/OCF Ratio	40.42	48.83	42.94	50.80	55.42	48.82
PEG Ratio	-	1.81	1.81	1.81	1.31	9.31
EV/Sales Ratio	4.35	5.08	4.46	4.22	4.74	8.18
EV/EBITDA Ratio	34.63	38.19	44.81	53.65	47.00	64.93
EV/EBIT Ratio	39.18	42.33	50.60	61.57	50.47	68.95
EV/FCF Ratio	51.92	60.63	52.22	81.23	103.39	56.02
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.01	0.01
Debt / EBITDA Ratio	0.01	0.01	0.03	0.04	0.04	0.06
Debt / FCF Ratio	0.02	0.02	0.03	0.06	0.10	0.05
Net Debt / Equity Ratio	-0.62	-0.62	-0.73	-1.13	-1.08	-1.08
Net Debt / EBITDA Ratio	-4.92	-4.92	-6.72	-12.51	-8.78	-8.06
Net Debt / FCF Ratio	-7.82	-7.82	-7.83	-18.94	-19.32	-6.95
Asset Turnover	0.56	0.56	0.60	0.64	0.67	0.66
Inventory Turnover	2.10	2.10	2.44	2.20	2.64	2.48
Quick Ratio	1.05	1.05	1.12	1.50	1.48	1.55
Current Ratio	1.42	1.42	1.46	1.82	1.83	1.91
Return on Equity (ROE)	12.59%	12.59%	9.57%	8.96%	11.78%	19.14%
Return on Assets (ROA)	4.21%	4.21%	3.32%	2.76%	3.95%	4.88%
Return on Invested Capital (ROIC)	55.95%	36.04%	129.28%	-	-	-
Return on Capital Employed (ROCE)	11.30%	11.30%	9.60%	7.90%	11.40%	12.60%
Earnings Yield	2.52%	2.09%	1.62%	1.46%	1.73%	1.70%
FCF Yield	1.67%	1.39%	1.60%	1.02%	0.83%	1.61%
Dividend Yield	0.35%	-	0.31%	0.32%	0.30%	0.18%
Payout Ratio	13.41%	13.41%	28.61%	21.52%	17.26%	10.55%
Buyback Yield / Dilution	2.67%	2.67%	-0.47%	0.28%	-0.95%	-1.98%
Total Shareholder Return	3.02%	2.67%	-0.17%	0.60%	-0.65%	-1.80%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.