EN DE

Tibet AIM Pharm. Inc (002826) Fair Value & Analysis

Healthcare · CN · Market cap 3.3B CNY

TA Tibet AIM Pharm. Inc 002826 · SHE
Price¥17.84
Fair Value¥10.68
Upside-40.1%
Quality77/100
Watch Tibet AIM Pharm. Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 13.9% net margin
Low debt · generates free cash flow
0.90% dividend yield
Mixed vs. peers (7/14)
Moderate moat 58/100
Evidence: High Range ¥8.01 – ¥12.93 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price +3.5% over the past month.

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

What matters now

  • A high-quality business (quality 77/100), 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 (¥12.93). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥25.49 ¥6.07 Fair Value ¥10.68 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 ¥6.07 – ¥25.49 · fair‑value band ¥8.01 – ¥12.93 · the ¥17.84 price screens above the ¥10.68 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

Tibet AIM Pharm. Inc (002826) currently trades at ¥17.84, while our model-based Fair Value estimate is ¥10.68, implying the stock looks roughly 40.1% overvalued today. The Quality Score stands at 77/100 (high 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, Tibet AIM Pharm. Inc generated revenue of 670M CNY at a net margin of 13.9%. Revenue grew 22.9% year over year. It earns a return on equity of 11.7%. The balance sheet holds a net cash position of 405M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥8.01 (bear case) to ¥12.93 (bull case); at ¥17.84, 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 33% below its 52-week high and 22% 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%, 002826 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 ¥9.18 ¥12.10 ¥16.09 80
Residual Income ¥3.83 ¥4.37 ¥7.77 76
Rev-Margin DCF ¥7.81 ¥10.57 ¥13.74 74
All 26 models by family
DCF Models
FCF DCF ¥9.08 ¥12.39 ¥17.18 38
Owner Earnings ¥8.41 ¥11.37 ¥15.66 31
5Y Revenue Exit ¥7.81 ¥10.52 ¥13.92 39
5Y EBITDA Exit ¥8.62 ¥12.03 ¥15.96 41
5Y P/E Exit ¥9.48 ¥13.64 ¥17.95 38
10Y Revenue Exit ¥8.09 ¥10.63 ¥13.94 36
10Y EBITDA Exit ¥8.73 ¥11.66 ¥15.45 37
10Y P/E Exit ¥9.27 ¥12.74 ¥16.93 35
Earnings-Based
Graham-Dodd ¥3.30 ¥9.97 ¥13.22 54
Lynch FV ¥2.12 ¥3.03 ¥3.94 50
PEG = 1.0 ¥2.12 ¥3.03 ¥3.94 46
EPV ¥6.69 ¥7.34 ¥7.90 59
Dividend Discount
Gordon GGM ¥1.10 ¥2.19 ¥3.31 70
DDM Multi-Stage ¥1.10 ¥1.76 ¥2.31 61
Multiples
P/E Multiple ¥8.01 ¥10.68 ¥13.35 63
P/S Multiple ¥6.19 ¥8.25 ¥10.32 58
P/B Multiple ¥6.19 ¥8.25 ¥10.32 55
EV/EBIT ¥9.20 ¥11.40 ¥13.60 53
EV/EBITDA ¥9.09 ¥11.25 ¥13.42 54
EV/Revenue ¥7.32 ¥9.33 ¥11.35 43
Asset-Based
NCAV (Graham) ¥2.14 ¥2.87 ¥4.28 50
Growth DCF
Growth DCF ¥9.18 ¥12.10 ¥16.09 80
Rev-Margin DCF ¥7.81 ¥10.57 ¥13.74 74
Economic Profit
Residual Income ¥3.83 ¥4.37 ¥7.77 76
ROIC Compounder ¥6.95 ¥7.97 ¥9.09 72
Growth Earnings
Growth-Adj P/E ¥6.53 ¥9.32 ¥12.12 68

Widest divergence: DCF Models (¥11.66) versus Dividend Discount (¥1.76). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 670M CNY
Revenue growth (YoY) +22.9%
Net margin 13.9%
Return on equity 11.7%
Free cash flow 115M CNY FY2025
P/E ratio 33.7
More key figures
Operating margin 13.4%
EPS (TTM) ¥0.5100
Dividend yield 0.9%
EPS growth (YoY) +10.0%
Net cash 405M CNY FY2024

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

Quality Score breakdown

Overall quality 77/100

Of which business quality 76 · Market factors (momentum, volatility) 38

Profitability 61
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 64
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

Tibet AIM Pharm. Inc. engages in the research and development, manufacturing, and sale of medical products in China. The company's products include Miglitol tablets for diabetes; ethnic medicine products, suitable for treating breast lobular hyperplasia, uterine fibroids, and ovarian cysts; gynecology and obstetrics; and NalMefene hydrochloride injection …

Full company description

Tibet AIM Pharm. Inc. engages in the research and development, manufacturing, and sale of medical products in China. The company's products include Miglitol tablets for diabetes; ethnic medicine products, suitable for treating breast lobular hyperplasia, uterine fibroids, and ovarian cysts; gynecology and obstetrics; and NalMefene hydrochloride injection for various acute poisoning, such as alcohol, organic phosphor, CO, sedative-hypnotic, opioid substance, severe infection, shock, cord injury, and brain, as well as coma, spinal cord injury, cerebral infarction, hemorrhage, etc. It also provides Carbetocin injections for prevention of postpartum hemorrhage; Domperidone tablets for treatment of indigestion, abdominal bloating, belching, nausea, vomiting, and abdominal distension and pain; Montmorillonite powder for chronic diarrhea; Hongjin Xiaojie tablets and Aceclofenac Enteric-Coated tablets, as well as for the treatment of antibiotics, antiallergic, and digestive systems. Tibet AIM Pharm. Inc. was founded in 2003 and is based in Chengdu, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tibet AIM Pharm. Inc reported revenue of ¥636M in FY2025 versus ¥725M in FY2021, a compound −3.2%/yr. Reported net income was ¥92.6M in FY2025, compounding +21.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
636M CNY
Latest YoY
−2.4%
Avg. growth/yr (3Y)
−9.4%
Avg. growth/yr (5Y)
+1.1%
Avg. growth/yr (12Y)
+9.2%
Revenue −3.2%/yr
FY21 ¥725M
FY22 ¥857M
FY23 ¥667M
FY24 ¥652M
FY25 ¥636M
Net income +21.5%/yr
FY21 ¥42.5M
FY22 ¥44.1M
FY23 ¥15.4M
FY24 ¥45.9M
FY25 ¥92.6M

002826 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). "Tibet AIM Pharm. Inc Fair Value". https://www.fairvalue-calculator.com/stock/002826

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 77 · Top 25%
Fair Value upside −40% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 4% · Above median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 13% · Above median
Revenue growth 23% · Top 25%
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.05× · Lower than median

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

P/E (TTM) 33.7× · Pricier than median
P/B 4.01× · Pricier than 75% of peers
P/S (TTM) 4.88× · Pricier than 75% of peers
P/FCF 4.2× · Pricier than median
EV/EBITDA 32.3× · Pricier than 75% of peers

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 100 · sector 20
PAST 47 · sector 23
HEALTH 98 · sector 97
DIVIDEND 18 · 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 Tibet AIM Pharm. Inc 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 Tibet AIM Pharm. Inc (002826) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥10.68 versus a price of ¥17.84, about −40% (overvalued).
What is the fair value of 002826?
Our model-based fair value for Tibet AIM Pharm. Inc is ¥10.68 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥17.84.
What is the quality score of 002826?
Tibet AIM Pharm. Inc has a Quality Score of 77/100. 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 Tibet AIM Pharm. Inc (002826)?
Tibet AIM Pharm. Inc reported trailing-twelve-month revenue of about 670M CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002826?
The net profit margin of Tibet AIM Pharm. Inc is about 13.9%, meaning it keeps roughly 13.9% of revenue as net income. Based on the latest reported figures.
Does Tibet AIM Pharm. Inc pay a dividend?
Tibet AIM Pharm. Inc currently shows a dividend yield of about 0.90% 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 Tibet AIM Pharm. Inc 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.