XIAO FANG ORD A (SHH) EQSW Exp: (603207) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of XIAO FANG ORD A (SHH) EQSW Exp: stock ¥16.93, price ¥22.66, that is 25.3% below the price, quality 61 out of 100. Rating: overvalued. 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
26‑month range ¥19.14 – ¥37.14 · fair‑value band ¥12.13 – ¥23.15 · the ¥22.66 price screens above the ¥16.93 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow XIAO FANG ORD A (SHH) EQSW Exp: in your weekly email
Every Wednesday you see whether XIAO FANG ORD A (SHH) EQSW Exp: 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.
Shanghai Xiao Fang Pharmaceutical Co.,Ltd. produces and sells medicines in China. It offers medicines in the areas of gastroenterology, dermatology, orthopedics and traumatology, five senses, and disinfection.
Show moreShow less
Shanghai Xiao Fang Pharmaceutical Co.,Ltd. was founded in 1993 and is based in Shanghai, China.
Stock analysis
XIAO FANG ORD A (SHH) EQSW Exp: (603207) currently trades at ¥22.66, while our model-based Fair Value estimate is ¥16.93, 25% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥26.63 per share, and 9 of the 26 models we run sit above the ¥22.66 price.
Bear case: the Asset-Based group reads lowest at ¥4.41, and 17 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥12.13 (bear) to ¥23.15 (bull), the price of ¥22.66 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 61/100 (solid quality), in the Healthcare sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
XIAO FANG ORD A (SHH) EQSW Exp: reported revenue of 525M CNY in FY2025 versus 402M CNY in FY2021, a compound +6.9%/yr. Reported net income was 207M CNY in FY2025, compounding +13.2%/yr from FY2021.
Key figures
Market cap 3.6B CNY (≈ $545M) Small · P/E ratio 19.0 · P/S ratio 6.57 · EPS (TTM) ¥1.19 · Dividend yield 1.6% · Net margin 34.9% · Return on equity 17.7% · Return on assets (EBIT) 30.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 81 out of 100 (medium confidence).
What moves the price
The share trades about 29% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −27% fair-value upside, at −25%, 603207 screens cheaper than that median.
Fair Value models
Bear¥12.13Fair Value ¥16.93Bull¥23.15
Price ¥22.66 · Downside -25.3%
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 (¥0.7032 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.69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.7%
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.
+4.8%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+5.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.2%
Dividend (yield on the price)1.6%
Profit margin 2021 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.38% → 46%
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).
+21.5%
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 +19.5% a year for the price.
Compare XIAO FANG ORD A (SHH) EQSW Exp: with another stock
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.Drug Manufacturers - Specialty & Generic · 549 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−25.3% · Below median
Profitability
Return on equity (12 months)17.7% · Top 25%
Return on assets16.7% · Top 25%
Net margin (12 months)34.9% · Top 25%
Operating margin (12 months)37.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.0% · Above median
Dividend yield (12 months)1.6% · Above median
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic median · lower = cheaper
P/E (12 months)19.0× · Cheaper than median
P/B3.33× · Priciest 25%
P/S (12 months)6.57× · Priciest 25%
Price / free cash flow (fiscal year)34.1× · Pricier than median
EV/EBITDA13.6× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 15
FUTURE (revenue growth)65· sector 25
PAST (return on equity)71· sector 29
HEALTH (low debt)0· sector 96
DIVIDEND (yield)33· sector 32
VALUE 0: the price sits above our fair-value range.
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). "XIAO FANG ORD A (SHH) EQSW Exp: Fair Value". https://www.fairvalue-calculator.com/stock/603207
Frequently asked questions
Is XIAO FANG ORD A (SHH) EQSW Exp: (603207) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥16.93 versus a price of ¥22.66, about 25% lower (overvalued).
What is the fair value of 603207?
Our model-based fair value for XIAO FANG ORD A (SHH) EQSW Exp: is ¥16.93 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥22.66.
What is the quality score of 603207?
XIAO FANG ORD A (SHH) EQSW Exp: has a Quality Score of 61/100. 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Our model-based price target is the fair value of ¥16.93 (as of Nov 5, 2026) from 26 valuation models. Cautious scenario ¥12.13, optimistic scenario ¥23.15. It is a calculation from audited fundamentals, not an analyst target.
What is the XIAO FANG ORD A (SHH) EQSW Exp: stock forecast for 2026?
Our models put fair value at ¥16.93, about 25% lower versus a price of ¥22.66 (overvalued). Cautious scenario ¥12.13, optimistic scenario ¥23.15. The calculation is refreshed regularly with new filings.
What is the revenue of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
XIAO FANG ORD A (SHH) EQSW Exp: reported trailing-twelve-month revenue of about 554M CNY (latest available figure, as of Nov 5, 2026).
Does XIAO FANG ORD A (SHH) EQSW Exp: pay a dividend?
XIAO FANG ORD A (SHH) EQSW Exp: currently shows a dividend yield of 1.63% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of XIAO FANG ORD A (SHH) EQSW Exp: (603207) and when is the ex-dividend date?
XIAO FANG ORD A (SHH) EQSW Exp: pays a dividend of ¥0.37 per share a year, a dividend yield of 1.6%. The last ex-dividend date was Oct 20, 2026. The payout ratio is 31.1% of earnings. Free cash flow covers the dividend 1.78 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
For today's price to be fair in a discounted-cash-flow model, XIAO FANG ORD A (SHH) EQSW Exp: would have to grow free cash flow by +21.5 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +6.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 603207 use?
Our models discount XIAO FANG ORD A (SHH) EQSW Exp: at 11.9 %: a base by market capitalisation (small), 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 XIAO FANG ORD A (SHH) EQSW Exp: that is +21.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has XIAO FANG ORD A (SHH) EQSW Exp: (603207) delivered so far?
Over the past 4 years revenue at XIAO FANG ORD A (SHH) EQSW Exp: grew +6.9 % a year. The price currently implies free-cash-flow growth of +21.5 % 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207) growing?
The median revenue growth in the sector is +1.7 % a year. That is the yardstick for the growth priced into XIAO FANG ORD A (SHH) EQSW Exp: (+21.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The free-cash-flow yield on the price is 2.93 %: that much free cash flow XIAO FANG ORD A (SHH) EQSW Exp: produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For XIAO FANG ORD A (SHH) EQSW Exp: it is ¥16.93 per share (as of Nov 5, 2026), against a price of ¥22.66. 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 XIAO FANG ORD A (SHH) EQSW Exp: stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 603207 trades above its calculated fair value: price ¥22.66, fair value ¥16.93, a gap of about −25% (overvalued). 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 603207?
No. The price is what the market pays today (¥22.66); the fair value is what the company's own numbers justify (¥16.93). For XIAO FANG ORD A (SHH) EQSW Exp: the two are ¥5.73 per share apart. That gap is exactly why we show both numbers side by side.
How much is XIAO FANG ORD A (SHH) EQSW Exp: worth?
The market values XIAO FANG ORD A (SHH) EQSW Exp: at about 3.6B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥22.66; our models calculate a fair value of ¥16.93 per share.
What do the bullish and bearish scenarios say about 603207?
Our models span a range for XIAO FANG ORD A (SHH) EQSW Exp:: cautious scenario ¥12.13, base ¥16.93, optimistic ¥23.15 per share (as of Nov 5, 2026, price ¥22.66). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603207?
XIAO FANG ORD A (SHH) EQSW Exp: trades at a price-to-earnings ratio of 19.0 (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 ¥16.93 is built from several models across several years. Other multiples: P/B 3.3, P/S 6.6, EV/EBITDA 13.6.
How solid is the balance sheet of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Balance-sheet figures for XIAO FANG ORD A (SHH) EQSW Exp: (as of Nov 5, 2026): return on equity 17.7%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 603207 from its 52-week high?
XIAO FANG ORD A (SHH) EQSW Exp: trades at ¥22.66, about 29% below its 52-week high of ¥31.79 and 5% above the low of ¥21.50 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥16.93 is for.
Which stocks are comparable to XIAO FANG ORD A (SHH) EQSW Exp:?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Galderma Group, Teva Pharmaceutical Industries Limited, 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 XIAO FANG ORD A (SHH) EQSW Exp: stock attractive at the current price?
The data as of Nov 5, 2026: price ¥22.66, calculated fair value ¥16.93 (−25%), Quality Score 61/100, 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 603207 calculated?
We run XIAO FANG ORD A (SHH) EQSW Exp: 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 ¥16.93 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 13.3% above its aggregate fair value. XIAO FANG ORD A (SHH) EQSW Exp: itself currently trades above fair value. 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The closing price on Nov 6, 2026 was ¥22.66. Our model-based fair value is ¥16.93, about 25% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with XIAO FANG ORD A (SHH) EQSW Exp: right now?
Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥12.13 to ¥23.15) leaves room in how you read the outcome.
Key figures of XIAO FANG ORD A (SHH) EQSW Exp:
How large is the market capitalisation of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The market capitalisation of XIAO FANG ORD A (SHH) EQSW Exp: is 3.6B CNY (≈ $545M). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The price-to-sales ratio of XIAO FANG ORD A (SHH) EQSW Exp: is 6.57 (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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Earnings per share at XIAO FANG ORD A (SHH) EQSW Exp: are ¥1.19 (price ÷ EPS = P/E 19.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The dividend yield of XIAO FANG ORD A (SHH) EQSW Exp: is 1.6% (payout 31.1%). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The net margin of XIAO FANG ORD A (SHH) EQSW Exp: is 34.9% (last twelve months). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The return on equity (ROE) of XIAO FANG ORD A (SHH) EQSW Exp: is 17.7% (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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
On an EBIT basis the return on assets of XIAO FANG ORD A (SHH) EQSW Exp: is 30.4% (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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The operating margin of XIAO FANG ORD A (SHH) EQSW Exp: is 37.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Revenue at XIAO FANG ORD A (SHH) EQSW Exp: is growing +13.0% versus a year earlier (3y avg +4.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
Free · no account needed
Watch XIAO FANG ORD A (SHH) EQSW Exp: in the live analysis
One click puts XIAO FANG ORD A (SHH) EQSW Exp: 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