EN DE

Jiangsu Sihuan Bioengineering Co (000518) Fair Value & Analysis

Healthcare · CN · Market cap 3.2B CNY

JS Jiangsu Sihuan Bioengineering Co 000518 · SHE
Price¥4.17
Fair Value¥0.9200
Upside-77.9%
Quality70/100
Watch Jiangsu Sihuan Bioengineering Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -8.5% net margin
Low debt · generates free cash flow
Ranks above peers (7/11)
Narrow moat 10/100
Evidence: Low Range ¥0.6400 – ¥1.20 Share as image

Fair value as of: Jul 21, 2026

From 7 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from ¥1.46 to ¥0.9200 (−37.0%) since Jun 25, 2026. Share price +16.8% over the past month.

A solid business, but screening 78% overvalued on our models.

What matters now

  • A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥1.20). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (¥0.6400 to ¥1.20) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥4.57 ¥1.79 Fair Value ¥0.9200 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range ¥1.79 – ¥4.57 · fair‑value band ¥0.6400 – ¥1.20 · the ¥4.17 price screens above the ¥0.9200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Jiangsu Sihuan Bioengineering Co (000518) currently trades at ¥4.17, while our model-based Fair Value estimate is ¥0.9200, implying the stock looks roughly 77.9% overvalued today. The Quality Score stands at 70/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Jiangsu Sihuan Bioengineering Co generated revenue of 382M CNY at a net margin of -8.5%. Revenue grew 85.1% year over year. It earns a return on equity of -9.5%. Net debt stands at 22.6M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥0.6400 (bear case) to ¥1.20 (bull case); at ¥4.17, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 89% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -78%, 000518 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥1.17 ¥2.14 ¥3.72 80
Rev-Margin DCF ¥1.02 ¥1.74 ¥3.23 74
NCAV (Graham) ¥0.1600 ¥0.2200 ¥0.3300 50
All 7 models by family
DCF Models
FCF DCF ¥1.24 ¥1.86 ¥3.80 38
5Y Revenue Exit ¥0.9400 ¥1.53 ¥2.76 39
10Y Revenue Exit ¥1.01 ¥2.04 ¥2.67 36
Multiples
EV/Revenue ¥0.7500 ¥1.03 ¥1.31 43
Asset-Based
NCAV (Graham) ¥0.1600 ¥0.2200 ¥0.3300 50
Growth DCF
Growth DCF ¥1.17 ¥2.14 ¥3.72 80
Rev-Margin DCF ¥1.02 ¥1.74 ¥3.23 74

Widest divergence: DCF Models (¥1.86) versus Asset-Based (¥0.2200). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 382M CNY
Revenue growth (YoY) +85.1%
Net margin -8.5%
Return on equity -9.5%
Free cash flow 74.5M CNY FY2025
Operating margin -14.9%
More key figures
EPS (TTM) ¥-0.0300
EPS growth (YoY) -68.6%
Net debt 22.6M CNY FY2024

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 72 · Market factors (momentum, volatility) 82

Profitability 19
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 92
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Jiangsu Sihuan Bioengineering Co., Ltd., together with its subsidiaries, engages in the production and sales of biopharmaceutical products in China and internationally.

Full company description

Jiangsu Sihuan Bioengineering Co., Ltd., together with its subsidiaries, engages in the production and sales of biopharmaceutical products in China and internationally. The company offers Delusen and New Delusen, a human interleukin-2 for injection are immunomodulators used for the biotherapy of tumors and treatment of patients with weakened immune function; Xinlisheng, a human granulocyte colony-stimulating factor injection used to treat neutropenia caused by bone marrow transplantation, cancer chemotherapy, myelodysplastic syndrome, and aplastic anemia; and Huanerbo, a human erythropoietin injection used to treat symptoms, such as anemia caused by renal insufficiency. It is also involved in the provision of flower planting; forest and natural ecosystem management and protection; forest improvement; forestry product sales; Chinese herbal medicine planting; landscaping project construction; urban municipal greening management; scenic area management; municipal facilities management; earthwork construction; engineering management services; forest park management and design management; external contracting; project cost consulting services; and sale of metal material, agricultural and sideline product, and building and decoration material. Jiangsu Sihuan Bioengineering Co., Ltd. was founded in 1992 and is headquartered in Jiangyin, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangsu Sihuan Bioengineering Co reported revenue of ¥344M in FY2025 versus ¥351M in FY2021, a compound −0.5%/yr. Reported net income was −¥37.1M in FY2025.

Growth Quality 21/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
344M CNY
Latest YoY
+69.2%
Avg. growth/yr (3Y)
+8.4%
Avg. growth/yr (5Y)
−7.4%
Avg. growth/yr (34Y)
+4.5%
Revenue −0.5%/yr
FY21 ¥351M
FY22 ¥270M
FY23 ¥235M
FY24 ¥204M
FY25 ¥344M
Net income
FY21 −¥34.8M
FY22 −¥48.8M
FY23 −¥75.3M
FY24 −¥110M
FY25 −¥37.1M

000518 screens 78% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Jiangsu Sihuan Bioengineering Co Fair Value". https://www.fairvalue-calculator.com/stock/000518

Peer Group

Biotechnology · 603 stocks

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.

Quality Score 70 · Top 25%
Fair Value upside −78% · Bottom 25%
Return on assets -5% · Above median
Net margin (TTM) -9% · Bottom 25%
Operating margin (TTM) -15% · Bottom 25%
Revenue growth 85% · Top 25%

Valuation Multiples vs Biotechnology median · lower = cheaper

P/B 1.43× · Cheaper than median
P/S (TTM) 1.26× · Cheaper than 75% of peers
P/FCF 6.4× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 0 · sector 0
HEALTH 100 · sector 97
DIVIDEND 0 · sector 23

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Jiangsu Sihuan Bioengineering Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Jiangsu Sihuan Bioengineering Co (000518) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥0.9200 versus a price of ¥4.17, about −78% (overvalued).
What is the fair value of 000518?
Our model-based fair value for Jiangsu Sihuan Bioengineering Co is ¥0.9200 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥4.17.
What is the quality score of 000518?
Jiangsu Sihuan Bioengineering Co has a Quality Score of 70/100. 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 revenue of Jiangsu Sihuan Bioengineering Co (000518)?
Jiangsu Sihuan Bioengineering Co reported trailing-twelve-month revenue of about 382M CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 000518?
The net profit margin of Jiangsu Sihuan Bioengineering Co is about -8.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Jiangsu Sihuan Bioengineering Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.