Shanghai Kindly Medical Instruments (1501) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Shanghai Kindly Medical Instruments HK$49.05, price HK$33.86, upside +44.9%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shanghai Kindly Medical Instruments for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range HK$10.64 – HK$40.36 · fair‑value band HK$29.83 – HK$65.17 · the HK$33.86 price screens below the HK$49.05 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow Shanghai Kindly Medical Instruments in your weekly email
Every Wednesday you see whether Shanghai Kindly Medical Instruments is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
Shanghai Kindly Medical Instruments (1501) currently trades at HK$33.86, while our model-based Fair Value estimate is HK$49.05, implying the stock looks roughly 31.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of HK$50.38 per share, and 16 of the 26 models we run sit above the HK$33.86 price.
Bear case: the Asset-Based group reads lowest at HK$9.07, and 10 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: HK$29.83 (bear) to HK$65.17 (bull), the price of HK$33.86 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 67/100 (solid quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Shanghai Kindly Medical Instruments reported revenue of 1.1B CNY in FY2025 versus 465M CNY in FY2021, a compound +23.1%/yr. Reported net income was 219M CNY in FY2025, compounding +11.2%/yr from FY2021.
Key figures
Market cap HK$6.6B (≈ $845M) · P/E ratio 21.8 · P/S ratio 4.48 · EPS (TTM) HK$0.5700 · Dividend yield 0.7% · Net margin 20.5% · Return on equity 12.0% · Return on assets (EBIT) 8.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −38% fair-value upside, at 45%, 1501 screens cheaper than that median.
Fair Value models
Bear HK$29.83Fair Value HK$49.05Bull HK$65.17
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (HK$0.2552 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+25.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+22.1%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+24.3%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+29.2%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+10.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.1%
Dividend (yield on the price)0.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.10.1% vs 19.6%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.38% → 26%
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+9.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +7.4% a year for the price.
Compare Shanghai Kindly Medical Instruments with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Medical Instruments & Supplies · 201 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+44.9% · Top 25%
Profitability
Return on equity (TTM)12.0% · Above median
Return on assets6.0% · Above median
Net margin (TTM)20.5% · Top 25%
Operating margin (TTM)23.3% · Top 25%
Growth and dividend
Revenue growth31.5% · Top 25%
Dividend yield (TTM)0.7% · Bottom 25%
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Medical Instruments & Supplies median · lower = cheaper
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
Frequently asked questions
Is Shanghai Kindly Medical Instruments (1501) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of HK$49.05 versus a price of HK$33.86, about +45% upside (undervalued).
What is the fair value of 1501?
Our model-based fair value for Shanghai Kindly Medical Instruments is HK$49.05 (as of Sep 27, 2026), built from audited fundamentals. The current price: HK$33.86.
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 price target for Shanghai Kindly Medical Instruments (1501)?
Our model-based price target is the fair value of HK$49.05 (as of Sep 27, 2026) from 26 valuation models. Cautious scenario HK$29.83, optimistic scenario HK$65.17. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Kindly Medical Instruments stock forecast for 2026?
Our models put fair value at HK$49.05, about +45% upside versus a price of HK$33.86 (undervalued). Cautious scenario HK$29.83, optimistic scenario HK$65.17. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Kindly Medical Instruments (1501)?
Shanghai Kindly Medical Instruments reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Sep 27, 2026).
Does Shanghai Kindly Medical Instruments pay a dividend?
Shanghai Kindly Medical Instruments currently shows a dividend yield of about 0.68% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Shanghai Kindly Medical Instruments (1501)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Kindly Medical Instruments would have to grow free cash flow by +9.2 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.4 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 1501 use?
Our models discount Shanghai Kindly Medical Instruments at 10.3 %: a base by market capitalisation (small), damped by beta 0.07, country premium for Hong Kong. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shanghai Kindly Medical Instruments that is +9.2 % per year a year over ten years, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Shanghai Kindly Medical Instruments (1501) delivered so far?
Over the past 5 years revenue at Shanghai Kindly Medical Instruments grew +24.4 % a year. The price currently implies +9.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shanghai Kindly Medical Instruments (1501) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into Shanghai Kindly Medical Instruments (+9.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Kindly Medical Instruments (1501)?
The free-cash-flow yield on the price is 5.58 %: that much free cash flow Shanghai Kindly Medical Instruments produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Kindly Medical Instruments (1501)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Kindly Medical Instruments it is HK$49.05 per share (as of Sep 27, 2026), against a price of HK$33.86. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shanghai Kindly Medical Instruments stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 1501 trades below its calculated fair value: price HK$33.86, fair value HK$49.05, a gap of about +45% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 1501?
No. The price is what the market pays today (HK$33.86); the fair value is what the company's own numbers justify (HK$49.05). For Shanghai Kindly Medical Instruments the two are HK$15.19 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Kindly Medical Instruments worth?
The market values Shanghai Kindly Medical Instruments at about HK$6.6B (market capitalisation, as of Sep 27, 2026). Per share that is HK$33.86; our models calculate a fair value of HK$49.05 per share.
What do the bullish and bearish scenarios say about 1501?
Our models span a range for Shanghai Kindly Medical Instruments: cautious scenario HK$29.83, base HK$49.05, optimistic HK$65.17 per share (as of Sep 27, 2026, price HK$33.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 1501?
Shanghai Kindly Medical Instruments trades at a price-to-earnings ratio of 21.8 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$49.05 is built from several models across several years. Other multiples: P/B 2.8, P/S 5.3, EV/EBITDA 14.8.
How solid is the balance sheet of Shanghai Kindly Medical Instruments (1501)?
Balance-sheet figures for Shanghai Kindly Medical Instruments (as of Sep 27, 2026): return on equity 12.0%, debt of 0.09 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 1501 from its 52-week high?
Shanghai Kindly Medical Instruments trades at HK$33.86, about 15% below its 52-week high of HK$39.69 and 21% above the low of HK$28.02 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of HK$49.05 is for.
Which stocks are comparable to Shanghai Kindly Medical Instruments?
From the same area (Healthcare) we also value Intuitive Surgical, Inc, EssilorLuxottica Société anonyme, Becton, Dickinson and Company, Medline Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shanghai Kindly Medical Instruments stock attractive at the current price?
The data as of Sep 27, 2026: price HK$33.86, calculated fair value HK$49.05 (+45%), Quality Score 67/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 1501 calculated?
We run Shanghai Kindly Medical Instruments through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$49.05, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. Shanghai Kindly Medical Instruments currently trades 31 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shanghai Kindly Medical Instruments (1501)?
The closing price on Sep 30, 2026 was HK$33.86. Our model-based fair value is HK$49.05, about +45% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Kindly Medical Instruments right now?
Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (HK$29.83 to HK$65.17) leaves room in how you read the outcome.
Key figures of Shanghai Kindly Medical Instruments
How large is the market capitalisation of Shanghai Kindly Medical Instruments (1501)?
The market capitalisation of Shanghai Kindly Medical Instruments is HK$6.6B (≈ $845M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shanghai Kindly Medical Instruments (1501)?
The price-to-sales ratio of Shanghai Kindly Medical Instruments is 4.48 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shanghai Kindly Medical Instruments (1501)?
Earnings per share at Shanghai Kindly Medical Instruments are HK$0.5700 (price ÷ EPS = P/E 21.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Kindly Medical Instruments (1501)?
The dividend yield of Shanghai Kindly Medical Instruments is 0.7% (payout 40.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shanghai Kindly Medical Instruments (1501)?
The net margin of Shanghai Kindly Medical Instruments is 20.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shanghai Kindly Medical Instruments (1501)?
The return on equity (ROE) of Shanghai Kindly Medical Instruments is 12.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shanghai Kindly Medical Instruments (1501)?
On an EBIT basis the return on assets of Shanghai Kindly Medical Instruments is 8.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shanghai Kindly Medical Instruments (1501)?
The operating margin of Shanghai Kindly Medical Instruments is 23.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Kindly Medical Instruments (1501)?
Revenue at Shanghai Kindly Medical Instruments is growing +31.5% versus a year earlier (3y avg +22.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shanghai Kindly Medical Instruments (1501)?
Earnings per share at Shanghai Kindly Medical Instruments are growing +31.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanghai Kindly Medical Instruments (1501) carry?
The net debt of Shanghai Kindly Medical Instruments is 106M CNY (fiscal year 2025, ≈ 0.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shanghai Kindly Medical Instruments in the live analysis
One click puts Shanghai Kindly Medical Instruments on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
