EN DE

Guilin Sanjin Pharmaceutical Co (002275) Fair Value & Analysis

Healthcare · CN · Market cap 7.3B CNY

GS Guilin Sanjin Pharmaceutical Co 002275 · SHE
Price¥13.36
Fair Value¥16.22
Upside+21.4%
Quality78/100
Watch Guilin Sanjin Pharmaceutical Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 21.5% net margin
Low debt · generates free cash flow
3.96% dividend yield
Ranks above peers (12/14)
Wide moat 72/100
Evidence: High Range ¥12.16 – ¥20.27 Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 19 days ago

Share price +2.1% over the past month.

A strong business, screening 21% undervalued on our models.

What matters now

  • Our model range runs from ¥12.16 (bear) to ¥20.27 (bull), base ¥16.22. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 78/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥18.46 ¥8.65 Fair Value ¥16.22 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥8.65 – ¥18.46 · fair‑value band ¥12.16 – ¥20.27 · the ¥13.36 price screens below the ¥16.22 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Guilin Sanjin Pharmaceutical Co (002275) currently trades at ¥13.36, while our model-based Fair Value estimate is ¥16.22, implying the stock looks roughly 21.4% undervalued today. The Quality Score stands at 78/100 (high quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Guilin Sanjin Pharmaceutical Co generated revenue of 2.1B CNY at a net margin of 21.5%. Revenue grew 12.5% year over year. It earns a return on equity of 14.0%. The balance sheet holds a net cash position of 574M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥12.16 (bear case) to ¥20.27 (bull case); at ¥13.36, the current price sits within 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 20% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at 21%, 002275 screens cheaper 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 ¥12.36 ¥16.45 ¥21.79 80
Residual Income ¥5.18 ¥6.12 ¥10.29 76
Rev-Margin DCF ¥9.68 ¥13.49 ¥17.61 74
All 25 models by family
DCF Models
FCF DCF ¥12.09 ¥16.51 ¥22.55 38
Owner Earnings ¥9.06 ¥12.23 ¥16.56 31
5Y Revenue Exit ¥9.68 ¥13.34 ¥17.78 39
5Y EBITDA Exit ¥11.91 ¥17.30 ¥23.28 41
5Y P/E Exit ¥12.04 ¥17.53 ¥22.97 38
10Y Revenue Exit ¥10.32 ¥13.70 ¥17.79 36
10Y EBITDA Exit ¥11.88 ¥16.32 ¥21.70 37
10Y P/E Exit ¥11.96 ¥16.47 ¥21.48 35
Earnings-Based
Graham-Dodd ¥5.01 ¥11.69 ¥15.03 54
PEG = 1.0 ¥1.99 ¥2.85 ¥3.70 46
EPV ¥8.28 ¥9.36 ¥10.30 59
Dividend Discount
Gordon GGM ¥5.10 ¥8.44 ¥12.24 70
DDM Multi-Stage ¥5.10 ¥7.41 ¥9.86 61
Multiples
P/E Multiple ¥12.16 ¥16.22 ¥20.27 63
P/S Multiple ¥9.14 ¥12.19 ¥15.23 58
P/B Multiple ¥9.40 ¥12.53 ¥15.66 55
EV/EBIT ¥13.71 ¥17.82 ¥21.93 53
EV/EBITDA ¥13.31 ¥17.28 ¥21.26 54
EV/Revenue ¥8.69 ¥11.82 ¥14.96 43
Asset-Based
NCAV (Graham) ¥2.72 ¥3.64 ¥5.43 50
Growth DCF
Growth DCF ¥12.36 ¥16.45 ¥21.79 80
Rev-Margin DCF ¥9.68 ¥13.49 ¥17.61 74
Economic Profit
Residual Income ¥5.18 ¥6.12 ¥10.29 76
ROIC Compounder ¥8.54 ¥10.08 ¥11.73 72
Growth Earnings
Growth-Adj P/E ¥9.16 ¥13.08 ¥17.01 68

Widest divergence: DCF Models (¥16.32) versus Asset-Based (¥3.64). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.1B CNY
Revenue growth (YoY) +12.5%
Net margin 21.5%
Return on equity 14.0%
Free cash flow 621M CNY FY2025
P/E ratio 16.2
More key figures
Operating margin 28.1%
EPS (TTM) ¥0.7700
Dividend yield 4.0%
EPS growth (YoY) +16.7%
Net cash 574M CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 77 · Market factors (momentum, volatility) 47

Profitability 60
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 91
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 25
Distance to the 52-week high (market factor)
Net Issuance 80
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

Guilin Sanjin Pharmaceutical Co., Ltd. engages in the research, production, and sale of traditional Chinese and natural medicines in China and internationally.

Full company description

Guilin Sanjin Pharmaceutical Co., Ltd. engages in the research, production, and sale of traditional Chinese and natural medicines in China and internationally. The company offers three gold particles, Guilin watermelon frost, watermelon frost lozenges, throat clearing spray, Naomaitai capsules, vertigo tablets, Xuanyunning granules, Gejie dingchuan capsule, compound panax notoginseng stomachache capsule, compound panax notoginseng stomach pain tablets, Sanqi xueshangning capsules, Sanqi xueshangning powder, compound luo han guo qing fei granules, compound luo han guo lung clearing syrup, compound red root tablets, Shuanghu zhongtongning, liver and kidney tonic granules, and jade leaf detoxification granules. Its products are used in various therapeutic areas, such as urinary system disease, oral and throat, cardiovascular and cerebrovascular disease, neurological diseases, respiratory disease, digestive system disease, internal medicine, musculoskeletal system diseases, and tonic drugs. Guilin Sanjin Pharmaceutical Co., Ltd. was founded in 1985 and is headquartered in Guilin, China. Guilin Sanjin Pharmaceutical Co., Ltd. operates as a subsidiary of Guilin SanJin Group Co.,Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guilin Sanjin Pharmaceutical Co reported revenue of ¥2.0B in FY2025 versus ¥1.7B in FY2021, a compound +4.1%/yr. Reported net income was ¥433M in FY2025, compounding +6.0%/yr from FY2021.

Growth Quality 74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.0B CNY
Latest YoY
−6.8%
Avg. growth/yr (3Y)
+1.4%
Avg. growth/yr (5Y)
+5.5%
Avg. growth/yr (19Y)
+5.1%
Revenue +4.1%/yr
FY21 ¥1.7B
FY22 ¥2.0B
FY23 ¥2.2B
FY24 ¥2.2B
FY25 ¥2.0B
Net income +6.0%/yr
FY21 ¥344M
FY22 ¥330M
FY23 ¥421M
FY24 ¥522M
FY25 ¥433M

Watch 002275: get an alert when its fair value changes →

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). "Guilin Sanjin Pharmaceutical Co Fair Value". https://www.fairvalue-calculator.com/stock/002275

Peer Group

Drug Manufacturers - Specialty & Generic · 626 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 78 · Top 25%
Fair Value upside +21% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 4.0% · Top 25%
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 16.2× · Cheaper than median
P/B 2.29× · Pricier than median
P/S (TTM) 3.48× · Pricier than median
P/FCF 1.7× · Cheaper than median
EV/EBITDA 10.6× · Cheaper 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 62 · sector 7
FUTURE 63 · sector 20
PAST 56 · sector 23
HEALTH 97 · sector 97
DIVIDEND 79 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Guilin Sanjin Pharmaceutical 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 Guilin Sanjin Pharmaceutical Co (002275) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥16.22 versus a price of ¥13.36, about +21% (undervalued).
What is the fair value of 002275?
Our model-based fair value for Guilin Sanjin Pharmaceutical Co is ¥16.22 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥13.36.
What is the quality score of 002275?
Guilin Sanjin Pharmaceutical Co has a Quality Score of 78/100. 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 Guilin Sanjin Pharmaceutical Co (002275)?
Guilin Sanjin Pharmaceutical Co reported trailing-twelve-month revenue of about 2.1B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002275?
The net profit margin of Guilin Sanjin Pharmaceutical Co is about 21.5%, meaning it keeps roughly 21.5% of revenue as net income. Based on the latest reported figures.
Does Guilin Sanjin Pharmaceutical Co pay a dividend?
Guilin Sanjin Pharmaceutical Co currently shows a dividend yield of about 3.96% relative to its recent price (as of Jul 22, 2026).

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 Guilin Sanjin Pharmaceutical 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.