EN DE

CSPC Pharmaceutical Group (1093) Fair Value & Analysis

Healthcare · HK · Market cap HK$92.5B

CP CSPC Pharmaceutical Group 1093 · HK
PriceHK$8.50
Fair ValueHK$7.14
Upside-16.0%
Quality58/100
Watch CSPC Pharmaceutical Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 12.8% net margin
Low debt · generates free cash flow
3.33% dividend yield
Ranks above peers (9/15)
Moderate moat 52/100
Evidence: High Range HK$5.48 – HK$8.81 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 12, 2026, revised from HK$6.24 to HK$7.14 (+14.4%) since Jul 7, 2026. Share price +8.0% over the past month.

A solid business, but screening 16% overvalued on our models.

What matters now

  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from HK$5.48 (bear) to HK$8.81 (bull), base HK$7.14. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$11.06 HK$4.13 Fair Value HK$7.14 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range HK$4.13 – HK$11.06 · fair‑value band HK$5.48 – HK$8.81 · the HK$8.50 price screens above the HK$7.14 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

CSPC Pharmaceutical Group (1093) currently trades at HK$8.50, while our model-based Fair Value estimate is HK$7.14, implying the stock looks roughly 16.0% overvalued today. We read business quality at 58/100 (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, CSPC Pharmaceutical Group generated revenue of HK$25.5B at a net margin of 12.8%. Revenue declined 7.8% year over year. It earns a return on equity of 9.6%. The balance sheet holds a net cash position of HK$5.5B. Fundamentals as of Jul 12, 2026

Our scenario range runs from HK$5.48 (bear case) to HK$8.81 (bull case); at HK$8.50, 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 last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 26% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -25% fair-value upside, at -16%, 1093 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 HK$5.19 HK$9.04 HK$15.81 80
Residual Income HK$2.67 HK$3.05 HK$5.04 76
Rev-Margin DCF HK$4.14 HK$6.80 HK$10.38 74
All 26 models by family
DCF Models
FCF DCF HK$5.27 HK$9.60 HK$17.52 38
Owner Earnings HK$4.39 HK$7.91 HK$14.36 31
5Y Revenue Exit HK$4.14 HK$6.87 HK$10.64 39
5Y EBITDA Exit HK$4.89 HK$8.49 HK$13.11 41
5Y P/E Exit HK$5.21 HK$9.17 HK$13.83 38
10Y Revenue Exit HK$4.36 HK$7.14 HK$11.53 36
10Y EBITDA Exit HK$4.98 HK$8.35 HK$13.67 37
10Y P/E Exit HK$5.20 HK$8.86 HK$14.30 35
Earnings-Based
Graham-Dodd HK$2.25 HK$11.76 HK$16.27 54
Lynch FV HK$3.22 HK$4.61 HK$5.99 50
PEG = 1.0 HK$3.22 HK$4.61 HK$5.99 46
EPV HK$3.01 HK$3.42 HK$3.78 59
Dividend Discount
Gordon GGM HK$1.96 HK$4.07 HK$6.46 70
DDM Multi-Stage HK$1.96 HK$3.43 HK$4.27 61
Multiples
P/E Multiple HK$4.97 HK$6.63 HK$8.29 63
P/S Multiple HK$4.16 HK$5.55 HK$6.94 58
P/B Multiple HK$4.23 HK$5.64 HK$7.05 55
EV/EBIT HK$5.11 HK$6.64 HK$8.17 53
EV/EBITDA HK$5.01 HK$6.51 HK$8.00 54
EV/Revenue HK$3.62 HK$4.94 HK$6.27 43
Asset-Based
NCAV (Graham) HK$1.46 HK$1.95 HK$2.91 50
Growth DCF
Growth DCF HK$5.19 HK$9.04 HK$15.81 80
Rev-Margin DCF HK$4.14 HK$6.80 HK$10.38 74
Economic Profit
Residual Income HK$2.67 HK$3.05 HK$5.04 76
ROIC Compounder HK$3.07 HK$4.05 HK$5.03 72
Growth Earnings
Growth-Adj P/E HK$4.69 HK$6.71 HK$8.72 68

Widest divergence: DCF Models (HK$8.35) versus Asset-Based (HK$1.95). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) HK$25.5B
Revenue growth (YoY) -7.8%
Net margin 12.8%
Return on equity 9.6%
Free cash flow HK$4.0B FY2025
P/E ratio 18.6
More key figures
Operating margin 15.1%
EPS (TTM) HK$0.3170
Dividend yield 3.6%
EPS growth (YoY) -41.6%
Net cash HK$5.5B FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 67 · Market factors (momentum, volatility) 42

Profitability 53
Margins and returns on capital today
Quality Growth 10
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 52
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 99
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

CSPC Pharmaceutical Group Limited, an investment holding company, engages in the manufacture and sale of pharmaceutical products in Mainland China, other Asian regions, Europe, North America, and internationally. It operates through Finished Drugs, Bulk Products, and Functional Food and Others segments.

Full company description

CSPC Pharmaceutical Group Limited, an investment holding company, engages in the manufacture and sale of pharmaceutical products in Mainland China, other Asian regions, Europe, North America, and internationally. It operates through Finished Drugs, Bulk Products, and Functional Food and Others segments. The company provides NBP soft capsules and injections for acute ischemic stroke; Oulaining capsules and injections to treat mild to moderate memory and mental impairment; Enxi to treat adult idiopathic Parkinson's disease; Duomeisu for lymphoma, multiple myeloma, ovarian and breast cancers, and other malignant tumors; Jinyouli to prevent infection induced by chemotherapy; and Keaili for breast cancer. It also offers Shuluoke, Nuomoling, Weihong, and Xinweihong for various infections; Xuanning for hypertension; Encun to prevent atherosclerotic thrombosis events; Qixiao to treat upper respiratory tract infection; Linmeixin and Shuanglexin for diabetes; Gubang and Gubangjia to treat osteoporosis in postmenopausal women; and Gaoshunsong for arthritis, osteoarthritis, ankylosing spondylitis, frozen shoulder, bursuitis, tenosynovitis, acute gout, dysmenorrhea, toothache and postoperative pain, low back pain, sprain, strain, and other soft tissue injuries. In addition, the company provides Debixin for various ulcer; Qimaite for acute and chronic pains; antibiotics, vitamin C, and caffeine APIs; functional food products; and healthcare services. It has a strategic collaboration with AstraZeneca PLC to advance the discovery and development of novel oral candidates, with the potential to treat diseases across multiple indications and multiple therapies for obesity and type 2 diabetes. The company was formerly known as China Pharmaceutical Group Limited and changed its name to CSPC Pharmaceutical Group Limited in March 2013. CSPC Pharmaceutical Group Limited was incorporated in 1992 and is headquartered in Shijiazhuang, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CSPC Pharmaceutical Group reported revenue of HK$25.3B in FY2025 versus HK$27.4B in FY2021, a compound −1.9%/yr. Reported net income was HK$3.8B in FY2025, compounding −9.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$25.3B
Latest YoY
−14.2%
Avg. growth/yr (3Y)
−7.1%
Avg. growth/yr (5Y)
+1.4%
Avg. growth/yr (25Y)
+13.8%
Revenue −1.9%/yr
FY21 HK$27.4B
FY22 HK$31.6B
FY23 HK$31.5B
FY24 HK$29.5B
FY25 HK$25.3B
Net income −9.0%/yr
FY21 HK$5.5B
FY22 HK$6.2B
FY23 HK$5.9B
FY24 HK$4.4B
FY25 HK$3.8B

1093 screens 16% overvalued. Compare with Eli Lilly and Company →

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). "CSPC Pharmaceutical Group Fair Value". https://www.fairvalue-calculator.com/stock/1093

Peer Group

Drug Manufacturers - General · 75 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 58 · Below median
Fair Value upside −16% · Above median
Return on equity (TTM) 10% · Below median
Return on assets 5% · Below median
Net margin (TTM) 13% · Above median
Operating margin (TTM) 15% · Below median
Revenue growth -8% · Bottom 25%
Dividend yield (TTM) 3.3% · Top 25%

Valuation Multiples vs Drug Manufacturers - General median · lower = cheaper

P/E (TTM) 20.8× · Cheaper than median
P/B 2.79× · Cheaper than median
P/S (TTM) 3.63× · Cheaper than median
P/FCF 3.0× · Cheaper than median
EV/EBITDA 18.8× · Pricier than median
PEG 0.33× · Cheaper 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 12 · sector 0
FUTURE 0 · sector 25
PAST 38 · sector 52
HEALTH 100 · sector 94
DIVIDEND 67 · sector 48

Insider activity: 40/100

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 - General stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Eli Lilly and Company LLY $1,182 $396.77 -66%
Johnson & Johnson, JNJ $257.59 $169.04 -34%
AbbVie Inc ABBV $254.49 $67.72 -73%
Roche Holding 1RO €377.80 €280.03 -26%
Merck & Co MRK €108.08 €121.54 +12%
Novartis AG NVSN 2,742 MXN 2,379 MXN -13%
AstraZeneca PLC AZN $171.61 $129.54 -25%
Novo Nordisk A/S NOVOB kr 329.90 kr 409.46 +24%
Amgen Inc AMGN $363.39 $252.02 -31%
Gilead Sciences, Inc GILD $134.28 $146.50 +9%

Compare CSPC Pharmaceutical Group 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 CSPC Pharmaceutical Group (1093) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of HK$7.14 versus a price of HK$8.50, about −16% (overvalued).
What is the fair value of 1093?
Our model-based fair value for CSPC Pharmaceutical Group is HK$7.14 (as of Jul 12, 2026), built from audited fundamentals. The current price is HK$8.50.
What is the quality score of 1093?
CSPC Pharmaceutical Group has a Quality Score of 58/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of CSPC Pharmaceutical Group (1093)?
CSPC Pharmaceutical Group reported trailing-twelve-month revenue of about HK$25.5B (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 1093?
The net profit margin of CSPC Pharmaceutical Group is about 12.8%, meaning it keeps roughly 12.8% of revenue as net income. Based on the latest reported figures.
Does CSPC Pharmaceutical Group pay a dividend?
CSPC Pharmaceutical Group currently shows a dividend yield of about 3.60% relative to its recent price (as of Jul 12, 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 CSPC Pharmaceutical Group 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.