3 E Network Technology Group Ltd earns about 28% on invested capital, but has diluted owners by 6% over 3 years — worth asking whether the growth reaches owners. The applicable estimate puts fair value near $0.94 a share. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.
| Figure | FY 2023 | FY 2024 | FY 2025 |
|---|---|---|---|
| Revenue | $37,1301 | $859,3441 | $4.84M1 |
| Net income | $996,1572 | $1.55M2 | $764,9192 |
| Operating cash flow | $901,2883 | $929,2033 | $13,8323 |
| Capital expenditure | — | — | — |
| Free cash flow (derived) | — | — | — |
| Total debt | — | — | — |
| Cash & equivalents | $19,3964 | $11,1175 | $313,5665 |
| Diluted shares | 10.0M | 10.0M | 10.6M |
Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.
10 shares is a claim on $5.05 of net worth that earned you $0.72 last year.
It earned an average 28% on invested capital over 3 years. Compare that to what it costs to fund the business.
seeing a moat in the numbers →Share count is up 6% over 3 years — owners have been diluted. Worth asking what they got for it.
reading capital allocation →Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.
assumptions (8)
- Risk-free rate (10Y Treasury)5.00%
- Equity risk premium5.00%
- Beta (β)1.00
- Equity share of capital85.0%
- Debt spread over risk-free1.50%
- Tax rate21.0%
- Normalized earnings$996,157
- Growth assumed0.0%
Different models answer different questions — which to trust when →
This page is free, and so is every other company on MeritValue.
Connect the MeritValue MCP server to Claude or another MCP client, ask about 3 E Network Technology Group Ltd, and get these exact figures with their filing receipts — not an improvised DCF.
Get a free key →Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.
See pricing →Follow MASK and keep your own price beside the value. The same engine, with the same receipts.
MeritValue on the App Store →- 20-F filed 2025-11-14 · periods ending 2023-06-30, 2024-06-30, 2025-06-30 · accession 0001185185-25-001717 (Revenues)
- 20-F filed 2025-11-14 · periods ending 2023-06-30, 2024-06-30, 2025-06-30 · accession 0001185185-25-001717 (NetIncomeLoss)
- 20-F filed 2025-11-14 · periods ending 2023-06-30, 2024-06-30, 2025-06-30 · accession 0001185185-25-001717 (NetCashProvidedByUsedInOperatingActivities)
- 20-F filed 2025-11-14 · period ending 2023-06-30 · accession 0001185185-25-001717 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
- 20-F filed 2025-11-14 · periods ending 2024-06-30, 2025-06-30 · accession 0001185185-25-001717 (CashAndCashEquivalentsAtCarryingValue)