EN DE

Shanghai Kindly Medical Instruments (1501) Fair Value & Analysis

Healthcare · HK · Market cap HK$6.6B

SK Shanghai Kindly Medical Instruments 1501 · HK
PriceHK$33.40
Fair ValueHK$30.54
Upside-8.6%
Quality67/100
Watch Shanghai Kindly Medical Instruments for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 20.5% net margin
Low debt · generates free cash flow
0.75% dividend yield
Ranks above peers (9/14)
Wide moat 65/100
Evidence: High Range HK$22.76 – HK$38.33 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 3 days ago

Share price −1.7% over the past month.

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from HK$22.76 (bear) to HK$38.33 (bull), base HK$30.54. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 67/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$40.36 HK$10.64 Fair Value HK$30.54 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$10.64 – HK$40.36 · fair‑value band HK$22.76 – HK$38.33 · the HK$33.40 price screens above the HK$30.54 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

Shanghai Kindly Medical Instruments (1501) currently trades at HK$33.40, while our model-based Fair Value estimate is HK$30.54, implying the stock looks roughly 8.6% fairly valued 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, Shanghai Kindly Medical Instruments generated revenue of HK$1.1B at a net margin of 20.5%. Revenue grew 31.5% year over year. It earns a return on equity of 12.0%. Net debt stands at HK$106M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$22.76 (bear case) to HK$38.33 (bull case); at HK$33.40, 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 share trades about 19% below its 52-week high and 67% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -46% fair-value upside, at -9%, 1501 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
Growth DCF HK$26.67 HK$45.91 HK$83.57 80
Residual Income HK$10.27 HK$11.57 HK$20.74 76
Rev-Margin DCF HK$20.40 HK$36.22 HK$66.17 74
All 26 models by family
DCF Models
FCF DCF HK$28.24 HK$42.10 HK$85.31 38
Owner Earnings HK$24.98 HK$52.26 HK$107.42 31
5Y Revenue Exit HK$20.17 HK$31.97 HK$56.58 39
5Y EBITDA Exit HK$26.80 HK$45.38 HK$81.80 41
5Y P/E Exit HK$25.37 HK$52.33 HK$88.87 38
10Y Revenue Exit HK$22.30 HK$43.31 HK$55.88 36
10Y EBITDA Exit HK$27.60 HK$57.27 HK$108.67 37
10Y P/E Exit HK$26.58 HK$54.25 HK$99.25 35
Earnings-Based
Graham-Dodd HK$8.64 HK$60.23 HK$84.53 54
Lynch FV HK$23.24 HK$33.20 HK$43.16 50
PEG = 1.0 HK$23.24 HK$33.20 HK$43.16 46
EPV HK$15.44 HK$17.48 HK$19.24 59
Dividend Discount
Gordon GGM HK$2.40 HK$4.79 HK$7.25 70
DDM Multi-Stage HK$2.40 HK$4.14 HK$5.05 61
Multiples
P/E Multiple HK$20.96 HK$27.94 HK$34.93 63
P/S Multiple HK$16.19 HK$21.59 HK$26.99 58
P/B Multiple HK$16.19 HK$21.59 HK$26.99 55
EV/EBIT HK$22.64 HK$29.34 HK$36.04 53
EV/EBITDA HK$25.45 HK$33.08 HK$40.72 54
EV/Revenue HK$15.54 HK$21.11 HK$26.67 43
Asset-Based
NCAV (Graham) HK$5.79 HK$7.76 HK$11.59 50
Growth DCF
Growth DCF HK$26.67 HK$45.91 HK$83.57 80
Rev-Margin DCF HK$20.40 HK$36.22 HK$66.17 74
Economic Profit
Residual Income HK$10.27 HK$11.57 HK$20.74 76
ROIC Compounder HK$18.74 HK$25.88 HK$30.94 72
Growth Earnings
Growth-Adj P/E HK$30.04 HK$42.92 HK$55.79 68

Widest divergence: DCF Models (HK$45.38) versus Dividend Discount (HK$4.14). Highest evidence: Growth DCF (80).

Notify me when 1501 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$1.1B
Revenue growth (YoY) +31.5%
Net margin 20.5%
Return on equity 12.0%
Free cash flow HK$278M FY2025
P/E ratio 21.8 as of Jul 2, 2026
More key figures
Operating margin 23.3%
EPS (TTM) HK$0.5700
Dividend yield 0.8%
EPS growth (YoY) +31.5%
Net debt HK$106M FY2025

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 68 · Market factors (momentum, volatility) 60

Profitability 47
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 61
Distance to the 52-week high (market factor)
Net Issuance 73
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

Shanghai INT Medical Instruments Co., Ltd., together with its subsidiaries, engages in the research and development, manufacture, and sale of cardiovascular interventional medical devices in Mainland China, Europe, the United States, and internationally.

Full company description

Shanghai INT Medical Instruments Co., Ltd., together with its subsidiaries, engages in the research and development, manufacture, and sale of cardiovascular interventional medical devices in Mainland China, Europe, the United States, and internationally. It offers transradial and femoral pressure bandage, hydrophilic guidewire, pressure Y-connector set, PTFE guidewire, PTCA balloon dilatation catheter, noncompliant balloon dilatation catheter, compression femoral artery tourniquet, vascular sheaths for single use, push-to-thread balloon dilation pressure pump, guide extension catheter, angiography catheter, guiding catheter, micro guidewire and catheter, cardiac valves balloon inflation catheter, guidewire, introducer set, braided introducer sheath, inflation device, pressure transducer, manifold kit, stopcocks, sterile seldinger needle, Y-connector pack, extension tube, high pressure manifold, and angiography syringe products. The company also provides medical electric suction pumps, intracranial thrombus aspiration and balloon guiding catheters, sterile suction pipettes, embolic protectors, angiography and distal access catheters, and pressure bandages; biodegradable sinus drug stent and thrombus aspiration systems, perfusion catheters, and biodegradable drug eluting sinus stents; joint intervention and introducer tool kits; and pressure controlled suction and single-use digital flexible ureteroscope products. In addition, it offers infusion connectors and accessories, disposable automatic umbilical cord clamps, burette infusion sets without needle, foley catheters, infusion pumps, vaginal dilators; 3D medical surgical fask masks, and disposal respirator FFP2 NR products; and valves, and metal wire processing and pressure gauges. The company was formerly known as Shanghai Kindly Medical Instruments Co., Ltd. and changed its name to Shanghai INT Medical Instruments Co., Ltd. in January 2024. The company was founded in 2006 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Kindly Medical Instruments reported revenue of HK$1.1B in FY2025 versus HK$465M in FY2021, a compound +23.1%/yr. Reported net income was HK$219M in FY2025, compounding +11.2%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$1.1B
Latest YoY
+25.1%
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.
+22.1%
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.
+24.3%
Avg. growth/yr (9Y) 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.
+29.2%
Revenue +23.1%/yr
FY21 HK$465M
FY22 HK$586M
FY23 HK$753M
FY24 HK$852M
FY25 HK$1.1B
Net income +11.2%/yr
FY21 HK$143M
FY22 HK$132M
FY23 HK$156M
FY24 HK$192M
FY25 HK$219M

Watch 1501: get an alert when its fair value changes →

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). "Shanghai Kindly Medical Instruments Fair Value". https://www.fairvalue-calculator.com/stock/1501

Peer Group

Medical Instruments & Supplies · 202 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 −9% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Above median
Net margin (TTM) 21% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 32% · Top 25%
Dividend yield (TTM) 0.8% · Bottom 25%
Debt / equity 0.09× · Higher than median

Valuation Multiples vs Medical Instruments & Supplies median · lower = cheaper

P/E (TTM) 21.8× · Cheaper than median
P/B 3.32× · Pricier than median
P/S (TTM) 6.22× · Pricier than 75% of peers
P/FCF 3.0× · Cheaper than median
EV/EBITDA 17.5× · 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 22 · sector 0
FUTURE 100 · sector 26
PAST 48 · sector 25
HEALTH 96 · sector 96
DIVIDEND 15 · sector 36

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 Medical Instruments & Supplies stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Intuitive Surgical, Inc ISRG $401.27 $150.04 -63%
EssilorLuxottica Société anonyme 1EL €164.40 €68.55 -58%
Medline Inc MDLN $35.50 $30.15 -15%
Becton, Dickinson and Company BDX $181.41 $100.46 -45%
Alcon Inc ALC $73.58 $39.78 -46%
ResMed Inc RMD $226.00 $187.89 -17%
West Pharmaceutical Services, Inc WST $352.29 $141.58 -60%
Sartorius Stedim Biotech S.A DIM €180.30 €48.88 -73%
Coloplast A/S COLOB kr 429.70 kr 382.22 -11%
Gan & Lee Pharmaceuticals., a biopharmaceutical company, 603087 ¥77.48 ¥27.22 -65%

Compare Shanghai Kindly Medical Instruments 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 Shanghai Kindly Medical Instruments (1501) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$30.54 versus a price of HK$33.40, about −9% (fairly valued).
What is the fair value of 1501?
Our model-based fair value for Shanghai Kindly Medical Instruments is HK$30.54 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$33.40.
What is the quality score of 1501?
Shanghai Kindly Medical Instruments 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 Shanghai Kindly Medical Instruments (1501)?
Shanghai Kindly Medical Instruments reported trailing-twelve-month revenue of about HK$1.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1501?
The net profit margin of Shanghai Kindly Medical Instruments is about 20.5%, meaning it keeps roughly 20.5% of revenue as net income. Based on the latest reported figures.
Does Shanghai Kindly Medical Instruments pay a dividend?
Shanghai Kindly Medical Instruments currently shows a dividend yield of about 0.75% 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 Shanghai Kindly Medical Instruments 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.