EN DE

Guizhou Xinbang Pharmaceutical Co (002390) Fair Value & Analysis

Healthcare · CN · Market cap 5.5B CNY

GX Guizhou Xinbang Pharmaceutical Co 002390 · SHE
Price¥3.04
Fair Value¥1.83
Upside-39.8%
Quality59/100
Watch Guizhou Xinbang Pharmaceutical Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
3.13% dividend yield
Mixed vs. peers (7/14)
Narrow moat 27/100
Evidence: Medium Range ¥0.9000 – ¥1.87 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price +12.6% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥1.87). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥0.9000 to ¥1.87) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥10.91 ¥2.60 Fair Value ¥1.83 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 ¥2.60 – ¥10.91 · fair‑value band ¥0.9000 – ¥1.87 · the ¥3.04 price screens above the ¥1.83 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

Guizhou Xinbang Pharmaceutical Co (002390) currently trades at ¥3.04, while our model-based Fair Value estimate is ¥1.83, implying the stock looks roughly 39.8% overvalued today. The Quality Score stands at 59/100 (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: medium).

Over the trailing twelve months, Guizhou Xinbang Pharmaceutical Co generated revenue of 5.4B CNY at a net margin of 2.4%. Revenue declined 12.3% year over year. It earns a return on equity of 2.9%. The balance sheet holds a net cash position of 242M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥0.9000 (bear case) to ¥1.87 (bull case); at ¥3.04, 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 25% below its 52-week high and 9% 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 -40%, 002390 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 ¥3.92 ¥7.34 ¥12.58 80
Residual Income ¥2.38 ¥2.26 ¥1.69 76
Rev-Margin DCF ¥2.39 ¥3.69 ¥5.52 74
All 26 models by family
DCF Models
FCF DCF ¥4.03 ¥6.87 ¥13.89 38
Owner Earnings ¥1.81 ¥3.21 ¥5.82 31
5Y Revenue Exit ¥2.39 ¥3.71 ¥5.50 39
5Y EBITDA Exit ¥3.23 ¥5.58 ¥8.68 41
5Y P/E Exit ¥2.12 ¥3.10 ¥4.22 38
10Y Revenue Exit ¥2.86 ¥4.37 ¥6.75 36
10Y EBITDA Exit ¥3.47 ¥5.77 ¥9.57 37
10Y P/E Exit ¥2.72 ¥3.90 ¥5.61 35
Earnings-Based
Graham-Dodd ¥0.3500 ¥2.13 ¥2.97 54
Lynch FV ¥0.6100 ¥0.8700 ¥1.13 50
PEG = 1.0 ¥0.6100 ¥0.8700 ¥1.13 46
EPV ¥1.49 ¥1.66 ¥1.80 59
Dividend Discount
Gordon GGM ¥0.8700 ¥1.73 ¥2.62 70
DDM Multi-Stage ¥0.8700 ¥1.50 ¥1.83 61
Multiples
P/E Multiple ¥0.8600 ¥1.15 ¥1.43 63
P/S Multiple ¥0.6600 ¥0.8900 ¥1.11 58
P/B Multiple ¥0.6600 ¥0.8900 ¥1.11 55
EV/EBIT ¥2.11 ¥2.67 ¥3.23 53
EV/EBITDA ¥2.99 ¥3.85 ¥4.70 54
EV/Revenue ¥1.63 ¥2.14 ¥2.66 43
Asset-Based
NCAV (Graham) ¥1.73 ¥2.31 ¥3.45 50
Growth DCF
Growth DCF ¥3.92 ¥7.34 ¥12.58 80
Rev-Margin DCF ¥2.39 ¥3.69 ¥5.52 74
Economic Profit
Residual Income ¥2.38 ¥2.26 ¥1.69 76
ROIC Compounder ¥1.49 ¥1.66 ¥1.80 72
Growth Earnings
Growth-Adj P/E ¥0.9000 ¥1.29 ¥1.67 68

Widest divergence: DCF Models (¥3.90) versus Earnings-Based (¥0.8700). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.4B CNY
Revenue growth (YoY) -12.3%
Net margin 2.4%
Return on equity 2.9%
Free cash flow 510M CNY FY2024
P/E ratio 40.3
More key figures
Operating margin 6.1%
EPS (TTM) ¥0.0700
Dividend yield 3.1%
EPS growth (YoY) +18.4%
Net cash 242M CNY FY2024

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 41

Profitability 26
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 74
Balance sheet, leverage, solvency risk
Investment 99
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 20
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

Guizhou Xinbang Pharmaceutical Co., Ltd. manufactures and sells traditional Chinese medicine and other pharmaceutical products in China and internationally.

Full company description

Guizhou Xinbang Pharmaceutical Co., Ltd. manufactures and sells traditional Chinese medicine and other pharmaceutical products in China and internationally. The company cardiovascular and cerebrovascular, digestive system, endocrine, tumors and immunomodulatory drugs, blood system drugs, rheumatism and rheumatoid arthritis, urinary system, antipyretic and analgesic, cold medicine, gynecological medications, and anti-infective drugs. It also provides medical services. The company was founded in 1995 and is headquartered in Guiyang, China.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Guizhou Xinbang Pharmaceutical Co reported revenue of ¥6.0B in FY2024 versus ¥5.8B in FY2020, a compound +0.8%/yr. Reported net income was ¥101M in FY2024, compounding −12.6%/yr from FY2020.

Growth Quality 38/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
6.0B CNY
Latest YoY
−6.6%
Avg. growth/yr (3Y)
−2.3%
Avg. growth/yr (5Y)
−1.9%
Avg. growth/yr (18Y)
+21.8%
Revenue +0.8%/yr
FY20 ¥5.8B
FY21 ¥6.5B
FY22 ¥6.4B
FY23 ¥6.5B
FY24 ¥6.0B
Net income −12.6%/yr
FY20 ¥174M
FY21 ¥273M
FY22 ¥224M
FY23 ¥287M
FY24 ¥101M

002390 screens 40% 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). "Guizhou Xinbang Pharmaceutical Co Fair Value". https://www.fairvalue-calculator.com/stock/002390

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 59 · Above median
Fair Value upside −40% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 3.1% · Above median
Debt / equity 0.02× · Lower than median

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

P/E (TTM) 40.3× · Pricier than median
P/B 0.82× · Cheaper than 75% of peers
P/S (TTM) 1.01× · Cheaper than median
P/FCF 1.6× · Cheaper than median
EV/EBITDA 9.2× · 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 0 · sector 7
FUTURE 0 · sector 20
PAST 11 · sector 23
HEALTH 99 · sector 97
DIVIDEND 63 · 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 Guizhou Xinbang 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 Guizhou Xinbang Pharmaceutical Co (002390) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥1.83 versus a price of ¥3.04, about −40% (overvalued).
What is the fair value of 002390?
Our model-based fair value for Guizhou Xinbang Pharmaceutical Co is ¥1.83 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥3.04.
What is the quality score of 002390?
Guizhou Xinbang Pharmaceutical Co has a Quality Score of 59/100. 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 Guizhou Xinbang Pharmaceutical Co (002390)?
Guizhou Xinbang Pharmaceutical Co reported trailing-twelve-month revenue of about 5.4B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002390?
The net profit margin of Guizhou Xinbang Pharmaceutical Co is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.
Does Guizhou Xinbang Pharmaceutical Co pay a dividend?
Guizhou Xinbang Pharmaceutical Co currently shows a dividend yield of about 3.13% 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 Guizhou Xinbang 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.