EN DE

Sihuan Pharmaceutical Holdings (0460) Fair Value & Analysis

Healthcare · HK · Market cap HK$7.5B

SP Sihuan Pharmaceutical Holdings 0460 · HK
PriceHK$0.8600
Fair ValueHK$0.5100
Upside-40.7%
Quality57/100
Watch Sihuan Pharmaceutical Holdings for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 6.9% net margin
Low debt · negative free cash flow
2.28% dividend yield
Ranks above peers (8/13)
Narrow moat 39/100
Evidence: Medium Range HK$0.3800 – HK$0.6000 Share as image

Fair value as of: Aug 13, 2026

From 17 valuation models · updated 2 days ago

Share price −7.5% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.6000). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$3.20 HK$0.4724 Fair Value HK$0.5100 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.4724 – HK$3.20 · fair‑value band HK$0.3800 – HK$0.6000 · the HK$0.8600 price screens above the HK$0.5100 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sihuan Pharmaceutical Holdings (0460) currently trades at HK$0.8600, while our model-based Fair Value estimate is HK$0.5100, implying the stock looks roughly 40.7% overvalued today. The Quality Score stands at 57/100 (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, Sihuan Pharmaceutical Holdings generated revenue of HK$2.6B at a net margin of 6.9%. Revenue grew 54.7% year over year. It earns a return on equity of 3.1%. The balance sheet holds a net cash position of HK$2.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.3800 (bear case) to HK$0.6000 (bull case); at HK$0.8600, 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 55% below its 52-week high and 6% 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 -41%, 0460 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income HK$0.4700 HK$0.4500 HK$0.3800 76
ROIC Compounder HK$0.7000 HK$0.8100 HK$0.9400 72
Gordon GGM HK$0.0900 HK$0.1800 HK$0.2700 70
All 17 models by family
DCF Models
Owner Earnings HK$0.5700 HK$0.7200 HK$0.9300 31
Earnings-Based
Graham-Dodd HK$0.1400 HK$0.4600 HK$0.6100 54
Lynch FV HK$0.1000 HK$0.1500 HK$0.1900 50
PEG = 1.0 HK$0.1000 HK$0.1500 HK$0.1900 46
EPV HK$0.6900 HK$0.7500 HK$0.8000 59
Dividend Discount
Gordon GGM HK$0.0900 HK$0.1800 HK$0.2700 70
DDM Multi-Stage HK$0.0900 HK$0.1500 HK$0.1900 61
Multiples
P/E Multiple HK$0.3300 HK$0.4400 HK$0.5500 63
P/S Multiple HK$0.2500 HK$0.3400 HK$0.4200 58
P/B Multiple HK$0.2500 HK$0.3400 HK$0.4200 55
EV/EBIT HK$1.17 HK$1.46 HK$1.74 53
EV/EBITDA HK$1.28 HK$1.61 HK$1.93 54
EV/Revenue HK$0.9200 HK$1.18 HK$1.45 43
Asset-Based
NCAV (Graham) HK$0.3200 HK$0.4300 HK$0.6500 50
Economic Profit
Residual Income HK$0.4700 HK$0.4500 HK$0.3800 76
ROIC Compounder HK$0.7000 HK$0.8100 HK$0.9400 72
Growth Earnings
Growth-Adj P/E HK$0.2800 HK$0.4000 HK$0.5200 68

Widest divergence: DCF Models (HK$0.7200) versus Earnings-Based (HK$0.1500). Highest evidence: Residual Income (76).

Notify me when 0460 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$2.6B
Revenue growth (YoY) +54.7%
Net margin 6.9%
Return on equity 3.1%
Free cash flow −HK$218M FY2025
P/E ratio 41.5 as of Jul 1, 2026
More key figures
Operating margin 18.4%
EPS (TTM) HK$0.0100
Dividend yield 2.3%
EPS growth (YoY) -93.3%
Net cash HK$2.6B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 52 · Market factors (momentum, volatility) 19

Profitability 24
Margins and returns on capital today
Quality Growth 89
Are margins and returns improving?
Cashflow 6
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 7
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 93
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

Sihuan Pharmaceutical Holdings Group Ltd., an investment holding company, engages in the research, development, manufacture, and sale of pharmaceutical and medical aesthetic products in the People's Republic of China, the United States, and internationally.

Full company description

Sihuan Pharmaceutical Holdings Group Ltd., an investment holding company, engages in the research, development, manufacture, and sale of pharmaceutical and medical aesthetic products in the People's Republic of China, the United States, and internationally. It operates in three segments: Medical Aesthetic Products, Innovative Medicine and Other Medicine, and Generic Medicine. The company offers filling, shaping, supporting, supplementing, optoelectronic devices, body sculpturing, skin care, and other services, as well as non- or minimally invasive comprehensive medical aesthetics solutions. It also provides drugs for cardio-cerebral vascular, digestive system, anti-infective, metabolism, respiratory, neurology, oncology, diabetes, and other indications, as well as modern Chinese medicine and industrial hemp products. In addition, the company offers general hospital services. Sihuan Pharmaceutical Holdings Group Ltd. was founded in 2001 and is based in Wan Chai, Hong Kong.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sihuan Pharmaceutical Holdings reported revenue of HK$2.6B in FY2025 versus HK$3.0B in FY2021, a compound −3.7%/yr. Reported net income was HK$180M in FY2025, compounding −19.0%/yr from FY2021.

Growth Quality 28/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$2.6B
Latest YoY
+37.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.2%
Avg. growth/yr (22Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+19.5%
Revenue −3.7%/yr
FY21 HK$3.0B
FY22 HK$2.2B
FY23 HK$1.9B
FY24 HK$1.9B
FY25 HK$2.6B
Net income −19.0%/yr
FY21 HK$417M
FY22 −HK$1.9B
FY23 −HK$54.0M
FY24 −HK$217M
FY25 HK$180M

0460 screens 41% 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). "Sihuan Pharmaceutical Holdings Fair Value". https://www.fairvalue-calculator.com/stock/0460

Peer Group

Drug Manufacturers - Specialty & Generic · 624 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 57 · Above median
Fair Value upside −41% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 3% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 18% · Top 25%
Revenue growth 55% · Top 25%
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.12× · Higher than median

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

P/E (TTM) 41.5× · Pricier than median
P/B 1.28× · Cheaper than median
P/S (TTM) 2.86× · Pricier than median
EV/EBITDA 7.2× · 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 6
FUTURE 100 · sector 21
PAST 13 · sector 25
HEALTH 94 · sector 97
DIVIDEND 46 · sector 31

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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%

Compare Sihuan Pharmaceutical Holdings 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 Sihuan Pharmaceutical Holdings (0460) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.5100 versus a price of HK$0.8600, about −41% (overvalued).
What is the fair value of 0460?
Our model-based fair value for Sihuan Pharmaceutical Holdings is HK$0.5100 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.8600.
What is the quality score of 0460?
Sihuan Pharmaceutical Holdings has a Quality Score of 57/100. 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 Sihuan Pharmaceutical Holdings (0460)?
Sihuan Pharmaceutical Holdings reported trailing-twelve-month revenue of about HK$2.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0460?
The net profit margin of Sihuan Pharmaceutical Holdings is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. Based on the latest reported figures.
Does Sihuan Pharmaceutical Holdings pay a dividend?
Sihuan Pharmaceutical Holdings currently shows a dividend yield of about 2.28% relative to its recent price (as of Aug 13, 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 Sihuan Pharmaceutical Holdings 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.