EN DE

Shenzhen Salubris Pharmaceuticals Co (002294) Fair Value & Analysis

Healthcare · CN · Market cap 33.8B CNY

SS Shenzhen Salubris Pharmaceuticals Co 002294 · SHE
Price¥36.03
Fair Value¥10.75
Upside-70.2%
Quality67/100
Watch Shenzhen Salubris Pharmaceuticals Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 15.0% net margin
Low debt · generates free cash flow
1.76% dividend yield
Mixed vs. peers (8/15)
Moderate moat 51/100
Evidence: High Range ¥7.94 – ¥13.22 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥11.87 to ¥10.75 (−9.4%) since Jun 25, 2026. Share price −6.9% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥13.22). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥67.22 ¥19.56 Fair Value ¥10.75 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 ¥19.56 – ¥67.22 · fair‑value band ¥7.94 – ¥13.22 · the ¥36.03 price screens above the ¥10.75 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

Shenzhen Salubris Pharmaceuticals Co (002294) currently trades at ¥36.03, while our model-based Fair Value estimate is ¥10.75, implying the stock looks roughly 70.2% overvalued today. The Quality Score stands at 67/100 (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: high).

Over the trailing twelve months, Shenzhen Salubris Pharmaceuticals Co generated revenue of 4.5B CNY at a net margin of 15.0%. Revenue grew 15.7% year over year. It earns a return on equity of 7.4%. The balance sheet holds a net cash position of 1.0B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥7.94 (bear case) to ¥13.22 (bull case); at ¥36.03, 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 48% below its 52-week high and 19% 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 -70%, 002294 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 ¥7.17 ¥11.47 ¥18.54 80
Residual Income ¥6.39 ¥6.75 ¥7.18 76
Rev-Margin DCF ¥6.44 ¥10.19 ¥14.87 74
All 26 models by family
DCF Models
FCF DCF ¥7.17 ¥11.72 ¥19.32 38
Owner Earnings ¥4.85 ¥7.71 ¥12.49 31
5Y Revenue Exit ¥6.44 ¥10.25 ¥15.30 39
5Y EBITDA Exit ¥8.88 ¥15.12 ¥22.82 41
5Y P/E Exit ¥8.43 ¥14.23 ¥20.71 38
10Y Revenue Exit ¥6.46 ¥10.12 ¥15.47 36
10Y EBITDA Exit ¥8.23 ¥13.63 ¥21.59 37
10Y P/E Exit ¥7.94 ¥12.99 ¥19.87 35
Earnings-Based
Graham-Dodd ¥3.67 ¥15.29 ¥20.85 54
Lynch FV ¥3.87 ¥5.53 ¥7.18 50
PEG = 1.0 ¥3.87 ¥5.53 ¥7.18 46
EPV ¥5.90 ¥6.73 ¥7.45 59
Dividend Discount
Gordon GGM ¥4.50 ¥9.35 ¥14.83 70
DDM Multi-Stage ¥4.50 ¥7.88 ¥9.81 61
Multiples
P/E Multiple ¥8.90 ¥11.87 ¥14.84 63
P/S Multiple ¥6.88 ¥9.17 ¥11.47 58
P/B Multiple ¥6.88 ¥9.17 ¥11.47 55
EV/EBIT ¥8.32 ¥10.78 ¥13.25 53
EV/EBITDA ¥10.56 ¥13.77 ¥16.98 54
EV/Revenue ¥6.20 ¥8.47 ¥10.73 43
Asset-Based
NCAV (Graham) ¥3.91 ¥5.24 ¥7.81 50
Growth DCF
Growth DCF ¥7.17 ¥11.47 ¥18.54 80
Rev-Margin DCF ¥6.44 ¥10.19 ¥14.87 74
Economic Profit
Residual Income ¥6.39 ¥6.75 ¥7.18 76
ROIC Compounder ¥5.90 ¥6.73 ¥7.45 72
Growth Earnings
Growth-Adj P/E ¥6.79 ¥9.70 ¥12.61 68

Widest divergence: DCF Models (¥11.72) versus Asset-Based (¥5.24). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.5B CNY
Revenue growth (YoY) +15.7%
Net margin 15.0%
Return on equity 7.4%
Free cash flow 561M CNY FY2024
P/E ratio 50.6
More key figures
Operating margin 20.1%
EPS (TTM) ¥0.6000
Dividend yield 1.8%
EPS growth (YoY) +11.1%
Net cash 1.0B CNY FY2024

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 67 · Market factors (momentum, volatility) 20

Profitability 43
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 1
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 75
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

Shenzhen Salubris Pharmaceuticals Co., Ltd. engages in the research, development, production, and sale of pharmaceuticals and medical devices in China.

Full company description

Shenzhen Salubris Pharmaceuticals Co., Ltd. engages in the research, development, production, and sale of pharmaceuticals and medical devices in China. The company is involved in the production and supply of pharmaceutical products in the fields of chronic diseases, including cardiovascular and cerebrovascular diseases, diabetes, oncology, osteoporosis, anti-infective diseases, and chronic kidney diseases. It also engages in the research and development, production, and sale of high-end interventional medical devices, such as cardiovascular and cerebrovascular, peripheral vascular, structural heart disease, electrophysiology, and cardiac rhythm management. The company was incorporated in 1998 and is headquartered in Shenzhen, China. Shenzhen Salubris Pharmaceuticals Co., Ltd. operates as a subsidiary of Salubris Pharmaceuticals Co., Ltd.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Shenzhen Salubris Pharmaceuticals Co reported revenue of ¥4.0B in FY2024 versus ¥2.7B in FY2020, a compound +10.0%/yr. Reported net income was ¥602M in FY2024, compounding +77.3%/yr from FY2020.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
4.0B CNY
Latest YoY
+19.2%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
−2.1%
Avg. growth/yr (18Y)
+18.0%
Revenue +10.0%/yr
FY20 ¥2.7B
FY21 ¥3.1B
FY22 ¥3.5B
FY23 ¥3.4B
FY24 ¥4.0B
Net income +77.3%/yr
FY20 ¥60.9M
FY21 ¥534M
FY22 ¥637M
FY23 ¥580M
FY24 ¥602M

002294 screens 70% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Shenzhen Salubris Pharmaceuticals Co Fair Value". https://www.fairvalue-calculator.com/stock/002294

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 67 · Top 25%
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 16% · Top 25%
Dividend yield (TTM) 1.8% · Above median
Debt / equity 0.01× · Lower than median

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

P/E (TTM) 50.6× · Pricier than 75% of peers
P/B 3.88× · Pricier than 75% of peers
P/S (TTM) 7.49× · Pricier than 75% of peers
P/FCF 8.9× · Pricier than 75% of peers
EV/EBITDA 30.8× · Pricier than 75% of peers
PEG 1.17× · 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 7
FUTURE 79 · sector 20
PAST 30 · sector 23
HEALTH 100 · sector 97
DIVIDEND 35 · sector 34

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 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 Shenzhen Salubris Pharmaceuticals 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 Shenzhen Salubris Pharmaceuticals Co (002294) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥10.75 versus a price of ¥36.03, about −70% (overvalued).
What is the fair value of 002294?
Our model-based fair value for Shenzhen Salubris Pharmaceuticals Co is ¥10.75 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥36.03.
What is the quality score of 002294?
Shenzhen Salubris Pharmaceuticals Co has a Quality Score of 67/100. 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 Shenzhen Salubris Pharmaceuticals Co (002294)?
Shenzhen Salubris Pharmaceuticals Co reported trailing-twelve-month revenue of about 4.5B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002294?
The net profit margin of Shenzhen Salubris Pharmaceuticals Co is about 15.0%, meaning it keeps roughly 15.0% of revenue as net income. Based on the latest reported figures.
Does Shenzhen Salubris Pharmaceuticals Co pay a dividend?
Shenzhen Salubris Pharmaceuticals Co currently shows a dividend yield of about 1.76% 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 Shenzhen Salubris Pharmaceuticals 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.