SWS Hemodialysis Care Co. Ltd. A (688410) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SWS Hemodialysis Care Co. Ltd. A stock ¥11.91, price ¥10.83, upside +10.0%, quality 74 out of 100. Rating: fairly valued. 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 9, 2026.
How to read this chart
46‑month range ¥5.43 – ¥18.96 · fair‑value band ¥7.38 – ¥19.10 · the ¥10.83 price screens below the ¥11.91 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow SWS Hemodialysis Care Co. Ltd. A in your weekly email
Every Wednesday you see whether SWS Hemodialysis Care Co. Ltd. A 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.
SWS Hemodialysis Care Co., Ltd. provides integrated blood purification solutions for renal failure and critically ill patients internationally.
Show moreShow less
It offers blood purification consumables, chain hemodialysis center medical services, dialysis disposables, and a dialysis center intelligent management system, as well as operates chain dialysis centers.
The company also offers blood purification equipment, which includes continuous blood purification equipment, hemodialysis machines, hemoperfusion machines and others. The company was founded in 2001 and is headquartered in Chongqing, China.
Stock analysis
SWS Hemodialysis Care Co. Ltd. A (688410) currently trades at ¥10.83, while our model-based Fair Value estimate is ¥11.91, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥14.45 per share, and 6 of the 26 models we run sit above the ¥10.83 price.
Bear case: the Asset-Based group reads lowest at ¥2.86, and 20 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥7.38 (bear) to ¥19.10 (bull), the price of ¥10.83 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 74/100 (solid quality), in the Healthcare sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
SWS Hemodialysis Care Co. Ltd. A reported revenue of 807M CNY in FY2025 versus 283M CNY in FY2021, a compound +29.9%/yr. Reported net income was 146M CNY in FY2025, compounding +65.4%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 5.2B CNY (≈ $779M) Small · P/E ratio 19.3 · P/S ratio 3.50 · EPS (TTM) ¥0.5600 · Dividend yield 3.2% · Net margin 18.1% · Return on equity 10.5% · Return on assets (EBIT) 5.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 25% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −15% fair-value upside, at 10%, 688410 screens cheaper than that median.
Fair Value models
Bear¥7.38Fair Value ¥11.91Bull¥19.10
Price ¥10.83 · Upside +10.0%
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 (¥0.1861 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+57.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+54.5%
Dividend (yield on the price)3.2%
Per share before 2024divided by the spin-off factor 1.49
Profit margin 2020 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.10% → 23%
2025 sits 107% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less 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).
+10.4%
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 +8.6% a year for the price.
Compare SWS Hemodialysis Care Co. Ltd. A 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.Medical Devices · 318 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+10.0% · Top 25%
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets6.2% · Above median
Net margin (12 months)20.3% · Top 25%
Operating margin (12 months)15.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)39.4% · Top 25%
Dividend yield (12 months)3.2% · Above median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Medical Devices median · lower = cheaper
P/E (12 months)19.3× · Cheaper than median
P/B2.92× · Pricier than median
P/S (12 months)5.69× · Priciest 25%
Price / free cash flow (fiscal year)34.2× · Pricier than median
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). "SWS Hemodialysis Care Co. Ltd. A Fair Value". https://www.fairvalue-calculator.com/stock/688410
Frequently asked questions
Is SWS Hemodialysis Care Co. Ltd. A (688410) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥11.91 versus a price of ¥10.83, about +10% upside (fairly valued).
What is the fair value of 688410?
Our model-based fair value for SWS Hemodialysis Care Co. Ltd. A is ¥11.91 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥10.83.
What is the quality score of 688410?
SWS Hemodialysis Care Co. Ltd. A has a Quality Score of 74/100. 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 SWS Hemodialysis Care Co. Ltd. A (688410)?
Our model-based price target is the fair value of ¥11.91 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario ¥7.38, optimistic scenario ¥19.10. It is a calculation from audited fundamentals, not an analyst target.
What is the SWS Hemodialysis Care Co. Ltd. A stock forecast for 2026?
Our models put fair value at ¥11.91, about +10% upside versus a price of ¥10.83 (fairly valued). Cautious scenario ¥7.38, optimistic scenario ¥19.10. The calculation is refreshed regularly with new filings.
What is the revenue of SWS Hemodialysis Care Co. Ltd. A (688410)?
SWS Hemodialysis Care Co. Ltd. A reported trailing-twelve-month revenue of about 913M CNY (latest available figure, as of Nov 9, 2026).
Does SWS Hemodialysis Care Co. Ltd. A pay a dividend?
SWS Hemodialysis Care Co. Ltd. A currently shows a dividend yield of 3.17% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of SWS Hemodialysis Care Co. Ltd. A (688410) and when is the ex-dividend date?
SWS Hemodialysis Care Co. Ltd. A pays a dividend of ¥0.343 per share a year, a dividend yield of 3.2%. The last ex-dividend date was Sep 30, 2026. The payout ratio is 61.3% of earnings. Free cash flow covers the dividend 0.99 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into SWS Hemodialysis Care Co. Ltd. A (688410)?
For today's price to be fair in a discounted-cash-flow model, SWS Hemodialysis Care Co. Ltd. A would have to grow free cash flow by +10.4 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +26.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 688410 use?
Our models discount SWS Hemodialysis Care Co. Ltd. A at 10.4 %: a base by market capitalisation (small), damped by beta 0.50, 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 SWS Hemodialysis Care Co. Ltd. A that is +10.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has SWS Hemodialysis Care Co. Ltd. A (688410) delivered so far?
Over the past 5 years revenue at SWS Hemodialysis Care Co. Ltd. A grew +26.0 % a year. The price currently implies free-cash-flow growth of +10.4 % 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 SWS Hemodialysis Care Co. Ltd. A (688410) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into SWS Hemodialysis Care Co. Ltd. A (+10.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SWS Hemodialysis Care Co. Ltd. A (688410)?
The free-cash-flow yield on the price is 4.39 %: that much free cash flow SWS Hemodialysis Care Co. Ltd. A produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SWS Hemodialysis Care Co. Ltd. A (688410)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SWS Hemodialysis Care Co. Ltd. A it is ¥11.91 per share (as of Nov 9, 2026), against a price of ¥10.83. 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 SWS Hemodialysis Care Co. Ltd. A stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 688410 trades below its calculated fair value: price ¥10.83, fair value ¥11.91, a gap of about +10% (fairly valued). 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 688410?
No. The price is what the market pays today (¥10.83); the fair value is what the company's own numbers justify (¥11.91). For SWS Hemodialysis Care Co. Ltd. A the two are ¥1.08 per share apart. That gap is exactly why we show both numbers side by side.
How much is SWS Hemodialysis Care Co. Ltd. A worth?
The market values SWS Hemodialysis Care Co. Ltd. A at about 5.2B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥10.83; our models calculate a fair value of ¥11.91 per share.
What do the bullish and bearish scenarios say about 688410?
Our models span a range for SWS Hemodialysis Care Co. Ltd. A: cautious scenario ¥7.38, base ¥11.91, optimistic ¥19.10 per share (as of Nov 9, 2026, price ¥10.83). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 688410?
SWS Hemodialysis Care Co. Ltd. A trades at a price-to-earnings ratio of 19.3 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥11.91 is built from several models across several years. Other multiples: P/B 2.9, P/S 5.7, EV/EBITDA 21.0.
How solid is the balance sheet of SWS Hemodialysis Care Co. Ltd. A (688410)?
Balance-sheet figures for SWS Hemodialysis Care Co. Ltd. A (as of Nov 9, 2026): return on equity 10.5%, debt of 0.00 per unit of equity. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 688410 from its 52-week high?
SWS Hemodialysis Care Co. Ltd. A trades at ¥10.83, about 15% below its 52-week high of ¥12.71 and 25% above the low of ¥8.68 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥11.91 is for.
Which stocks are comparable to SWS Hemodialysis Care Co. Ltd. A?
From the same area (Healthcare) we also value Abbott Laboratories,, Medtronic plc, Stryker Corporation, Boston Scientific Corporation, 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 SWS Hemodialysis Care Co. Ltd. A stock attractive at the current price?
The data as of Nov 9, 2026: price ¥10.83, calculated fair value ¥11.91 (+10%), Quality Score 74/100, 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 688410 calculated?
We run SWS Hemodialysis Care Co. Ltd. A 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 ¥11.91 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. SWS Hemodialysis Care Co. Ltd. A currently trades 9% below its own fair value, and the market average says nothing about that. 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 SWS Hemodialysis Care Co. Ltd. A (688410)?
The closing price on Nov 6, 2026 was ¥10.83. Our model-based fair value is ¥11.91, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SWS Hemodialysis Care Co. Ltd. A right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥7.38 to ¥19.10) leaves room in how you read the outcome.
Key figures of SWS Hemodialysis Care Co. Ltd. A
How large is the market capitalisation of SWS Hemodialysis Care Co. Ltd. A (688410)?
The market capitalisation of SWS Hemodialysis Care Co. Ltd. A is 5.2B CNY (≈ $779M). 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 SWS Hemodialysis Care Co. Ltd. A (688410)?
The price-to-sales ratio of SWS Hemodialysis Care Co. Ltd. A is 3.50 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SWS Hemodialysis Care Co. Ltd. A (688410)?
Earnings per share at SWS Hemodialysis Care Co. Ltd. A are ¥0.5600 (price ÷ EPS = P/E 19.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SWS Hemodialysis Care Co. Ltd. A (688410)?
The dividend yield of SWS Hemodialysis Care Co. Ltd. A is 3.2% (payout 61.3%). 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 SWS Hemodialysis Care Co. Ltd. A (688410)?
The net margin of SWS Hemodialysis Care Co. Ltd. A is 18.1% (fiscal year 2025). 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 SWS Hemodialysis Care Co. Ltd. A (688410)?
The return on equity (ROE) of SWS Hemodialysis Care Co. Ltd. A is 10.5% (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 SWS Hemodialysis Care Co. Ltd. A (688410)?
On an EBIT basis the return on assets of SWS Hemodialysis Care Co. Ltd. A is 5.9% (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 SWS Hemodialysis Care Co. Ltd. A (688410)?
The operating margin of SWS Hemodialysis Care Co. Ltd. A is 15.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SWS Hemodialysis Care Co. Ltd. A (688410)?
Revenue at SWS Hemodialysis Care Co. Ltd. A is growing +39.4% versus a year earlier (3y avg +28.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at SWS Hemodialysis Care Co. Ltd. A (688410)?
Earnings per share at SWS Hemodialysis Care Co. Ltd. A are growing +127% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch SWS Hemodialysis Care Co. Ltd. A in the live analysis
One click puts SWS Hemodialysis Care Co. Ltd. A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026