Lepu Medical Tech Beijing (300003) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Lepu Medical Tech Beijing stock ¥13.87, price ¥12.61, upside +10.0%, quality 67 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range ¥8.62 – ¥30.06 · fair‑value band ¥10.03 – ¥18.03 · the ¥12.61 price screens below the ¥13.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Lepu Medical Tech Beijing in your weekly email
Every Wednesday you see whether Lepu Medical Tech Beijing 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.
Lepu Medical Technology (Beijing) Co., Ltd., together with its subsidiaries, engages in the research, development, and manufacturing of cardiac interventional medical devices in China and internationally.
Show moreShow less
The company operates through three segments: Medical Devices; Pharmaceuticals; and Medical Services and Health Management.
It offers medical devices, including cardiovascular devices, in vitro diagnostics, surgical instruments, peripheral blood vessels, blood purification, ultrasound imaging, and orthopedic products; pharmaceutical products for cardiovascular, digestive, central nervous, and respiratory systems, as well as antimicrobial, nutrition, traditional Chinese medicine, lowering blood sugar, and health food; and medical services and health management, such as medical services, AI, home appliances, and medical aesthetics and daily chemical products.
The company is also involved in investment activities; trading; technological development; and pension services. It exports its products. The company was founded in 1999 and is based in Beijing, China.
Stock analysis
Lepu Medical Tech Beijing (300003) currently trades at ¥12.61, while our model-based Fair Value estimate is ¥13.87, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥15.29 per share, and 13 of the 26 models we run sit above the ¥12.61 price.
Bear case: the Asset-Based group reads lowest at ¥3.42, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥10.03 (bear) to ¥18.03 (bull), the price of ¥12.61 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.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Lepu Medical Tech Beijing reported revenue of 6.5B CNY in FY2025 versus 10.7B CNY in FY2021, a compound −11.7%/yr. Reported net income was 962M CNY in FY2025, compounding −13.5%/yr from FY2021.
Key figures
Market cap 23.2B CNY (≈ $3.5B) Mid · P/E ratio 35.0 · P/S ratio 3.77 · EPS (TTM) ¥0.3600 · Dividend yield 2.6% · Net margin 10.7% · Return on equity 3.5% · Return on assets (EBIT) 6.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −15% fair-value upside, at 10%, 300003 screens cheaper than that median.
Fair Value models
Bear¥10.03Fair Value ¥13.87Bull¥18.03
Price ¥12.61 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.0292 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.Coverage ⓘCoverage = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+6.2%
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.
−15.1%
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.
−4.2%
Start year 2020 (pandemic). Over 10 years: +8.9% a year
Revenue growth 19 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.
+20.9%
’14
’15
’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.
−9.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−11.7%
Dividend (yield on the price)2.6%
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.−11.7% vs 5.0%, 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.27% → 24%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+12.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +10.9% a year for the price and +5.8% for the forecasts.
Compare Lepu Medical Tech Beijing 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 Devices · 318 stocks
Beats the industry median on 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+10.0% · Top 25%
Profitability
Return on equity (12 months)3.5% · Below median
Return on assets3.7% · Above median
Net margin (12 months)10.7% · Above median
Operating margin (12 months)16.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−10.0% · Bottom 25%
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Medical Devices median · lower = cheaper
P/E (12 months)35.0× · Pricier than median
P/B1.44× · Cheaper than median
P/S (12 months)3.77× · Pricier than median
Price / free cash flow (fiscal year)26.6× · Cheaper than median
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). "Lepu Medical Tech Beijing Fair Value". https://www.fairvalue-calculator.com/stock/300003
Frequently asked questions
Is Lepu Medical Tech Beijing (300003) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥13.87 versus a price of ¥12.61, about +10% upside (fairly valued).
What is the fair value of 300003?
Our model-based fair value for Lepu Medical Tech Beijing is ¥13.87 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥12.61.
What is the quality score of 300003?
Lepu Medical Tech Beijing 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 Lepu Medical Tech Beijing (300003)?
Our model-based price target is the fair value of ¥13.87 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario ¥10.03, optimistic scenario ¥18.03. It is a calculation from audited fundamentals, not an analyst target.
What is the Lepu Medical Tech Beijing stock forecast for 2026?
Our models put fair value at ¥13.87, about +10% upside versus a price of ¥12.61 (fairly valued). Cautious scenario ¥10.03, optimistic scenario ¥18.03. The calculation is refreshed regularly with new filings.
What is the revenue of Lepu Medical Tech Beijing (300003)?
Lepu Medical Tech Beijing reported trailing-twelve-month revenue of about 6.2B CNY (latest available figure, as of Nov 9, 2026).
Does Lepu Medical Tech Beijing pay a dividend?
Lepu Medical Tech Beijing currently shows a dividend yield of 2.59% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Lepu Medical Tech Beijing (300003) and when is the ex-dividend date?
Lepu Medical Tech Beijing pays a dividend of ¥0.326 per share a year, a dividend yield of 2.6%. The last ex-dividend date was Oct 21, 2026. A dividend has been paid every year since at least 2010. The payout ratio is 90.6% of earnings. Free cash flow covers the dividend 1.45 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Lepu Medical Tech Beijing (300003)?
For today's price to be fair in a discounted-cash-flow model, Lepu Medical Tech Beijing would have to grow free cash flow by +12.7 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 300003 use?
Our models discount Lepu Medical Tech Beijing at 9.1 %: a base by market capitalisation (mid), damped by beta 0.06, country premium for China. 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 Lepu Medical Tech Beijing that is +12.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Lepu Medical Tech Beijing (300003) delivered so far?
Over the past 5 years revenue at Lepu Medical Tech Beijing grew -4.2 % a year. The price currently implies free-cash-flow growth of +12.7 % per 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 Lepu Medical Tech Beijing (300003) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Lepu Medical Tech Beijing (+12.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Lepu Medical Tech Beijing (300003)?
The free-cash-flow yield on the price is 3.76 %: that much free cash flow Lepu Medical Tech Beijing produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Lepu Medical Tech Beijing (300003)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Lepu Medical Tech Beijing it is ¥13.87 per share (as of Nov 9, 2026), against a price of ¥12.61. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Lepu Medical Tech Beijing stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 300003 trades below its calculated fair value: price ¥12.61, fair value ¥13.87, a gap of about +10% (fairly valued). 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 300003?
No. The price is what the market pays today (¥12.61); the fair value is what the company's own numbers justify (¥13.87). For Lepu Medical Tech Beijing the two are ¥1.26 per share apart. That gap is exactly why we show both numbers side by side.
How much is Lepu Medical Tech Beijing worth?
The market values Lepu Medical Tech Beijing at about 23.2B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥12.61; our models calculate a fair value of ¥13.87 per share.
What do the bullish and bearish scenarios say about 300003?
Our models span a range for Lepu Medical Tech Beijing: cautious scenario ¥10.03, base ¥13.87, optimistic ¥18.03 per share (as of Nov 9, 2026, price ¥12.61). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300003?
Lepu Medical Tech Beijing trades at a price-to-earnings ratio of 35.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥13.87 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 30.4. Other multiples: PEG 2.1, P/B 1.4, P/S 3.8, EV/EBITDA 15.0.
What is the PEG ratio of 300003?
The PEG ratio of Lepu Medical Tech Beijing is 2.05 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Lepu Medical Tech Beijing (300003)?
Balance-sheet figures for Lepu Medical Tech Beijing (as of Nov 9, 2026): return on equity 3.5%, debt of 0.18 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 300003 from its 52-week high?
Lepu Medical Tech Beijing trades at ¥12.61, about 37% below its 52-week high of ¥19.93 and 14% above the low of ¥11.02 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥13.87 is for.
Which stocks are comparable to Lepu Medical Tech Beijing?
From the same area (Healthcare) we also value Abbott Laboratories,, Medtronic plc, Stryker Corporation, Boston Scientific Corporation, 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 Lepu Medical Tech Beijing stock attractive at the current price?
The data as of Nov 9, 2026: price ¥12.61, calculated fair value ¥13.87 (+10%), 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 300003 calculated?
We run Lepu Medical Tech Beijing through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥13.87 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Lepu Medical Tech Beijing currently trades 9% 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 Lepu Medical Tech Beijing (300003)?
The closing price on Nov 6, 2026 was ¥12.61. Our model-based fair value is ¥13.87, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Lepu Medical Tech Beijing right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Lepu Medical Tech Beijing (300003) come from?
Earnings per share at Lepu Medical Tech Beijing grew +10.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share +16.0 %, EBIT margin −4.9 %, tax rate +0.2 %, residual (interest, one-offs) +0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Lepu Medical Tech Beijing
How large is the market capitalisation of Lepu Medical Tech Beijing (300003)?
The market capitalisation of Lepu Medical Tech Beijing is 23.2B CNY (≈ $3.5B). 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 Lepu Medical Tech Beijing (300003)?
The price-to-sales ratio of Lepu Medical Tech Beijing is 3.77 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Lepu Medical Tech Beijing (300003)?
Earnings per share at Lepu Medical Tech Beijing are ¥0.3600 (price ÷ EPS = P/E 35.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Lepu Medical Tech Beijing (300003)?
The dividend yield of Lepu Medical Tech Beijing is 2.6% (payout 90.6%). 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 Lepu Medical Tech Beijing (300003)?
The net margin of Lepu Medical Tech Beijing is 10.7% (last twelve months). 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 Lepu Medical Tech Beijing (300003)?
The return on equity (ROE) of Lepu Medical Tech Beijing is 3.5% (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 Lepu Medical Tech Beijing (300003)?
On an EBIT basis the return on assets of Lepu Medical Tech Beijing is 6.8% (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 Lepu Medical Tech Beijing (300003)?
The operating margin of Lepu Medical Tech Beijing is 16.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Lepu Medical Tech Beijing (300003)?
Revenue at Lepu Medical Tech Beijing is growing −10.0% versus a year earlier (3y avg −15.1%). 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 Lepu Medical Tech Beijing (300003)?
Earnings per share at Lepu Medical Tech Beijing are growing −38.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Lepu Medical Tech Beijing (300003) carry?
The net debt of Lepu Medical Tech Beijing is 460M CNY (fiscal year 2024, ≈ 0.5 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 Lepu Medical Tech Beijing in the live analysis
One click puts Lepu Medical Tech Beijing on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026