EN DE

Baotou Dongbao Bio-Tech Co (300239) Fair Value & Analysis

Healthcare · CN · Market cap 3.1B CNY

BD Baotou Dongbao Bio-Tech Co 300239 · SHE
Price¥5.10
Fair Value¥1.80
Upside-64.7%
Quality58/100
Watch Baotou Dongbao Bio-Tech Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.4% net margin
Low debt · generates free cash flow
0.23% dividend yield
Trails peers (3/15)
Narrow moat 34/100
Evidence: High Range ¥1.09 – ¥2.52 Share as image

Fair value as of: Jul 9, 2026

From 26 valuation models · updated 32 days ago

Share price −3.0% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.52). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥1.09 to ¥2.52) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥9.14 ¥3.80 Fair Value ¥1.80 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 9, 2026.

How to read this chart

60‑month range ¥3.80 – ¥9.14 · fair‑value band ¥1.09 – ¥2.52 · the ¥5.10 price screens above the ¥1.80 fair value. Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

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

Analysis

Baotou Dongbao Bio-Tech Co (300239) currently trades at ¥5.10, while our model-based Fair Value estimate is ¥1.80, implying the stock looks roughly 64.7% overvalued today. The Quality Score stands 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, Baotou Dongbao Bio-Tech Co generated revenue of 748M CNY at a net margin of 7.4%. Revenue grew 1.3% year over year. It earns a return on equity of 3.2%. Net debt stands at 11.3M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥1.09 (bear case) to ¥2.52 (bull case); at ¥5.10, 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 25% below its 52-week high and 11% 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 -65%, 300239 screens richer 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 ¥0.5000 ¥0.8100 ¥1.29 80
Residual Income ¥2.08 ¥2.01 ¥1.68 76
Rev-Margin DCF ¥0.9300 ¥1.68 ¥2.60 74
All 26 models by family
DCF Models
FCF DCF ¥0.5000 ¥0.8300 ¥1.35 38
Owner Earnings ¥1.38 ¥2.28 ¥3.69 31
5Y Revenue Exit ¥0.9300 ¥1.71 ¥2.74 39
5Y EBITDA Exit ¥2.01 ¥3.82 ¥6.04 41
5Y P/E Exit ¥1.05 ¥1.94 ¥2.92 38
10Y Revenue Exit ¥0.7300 ¥1.40 ¥2.38 36
10Y EBITDA Exit ¥1.45 ¥2.87 ¥4.96 37
10Y P/E Exit ¥0.8400 ¥1.56 ¥2.52 35
Earnings-Based
Graham-Dodd ¥0.6200 ¥2.41 ¥3.27 54
Lynch FV ¥0.5900 ¥0.8400 ¥1.10 50
PEG = 1.0 ¥0.5900 ¥0.8400 ¥1.10 46
EPV ¥0.9800 ¥1.14 ¥1.28 59
Dividend Discount
Gordon GGM ¥0.2700 ¥0.5400 ¥0.8200 70
DDM Multi-Stage ¥0.2700 ¥0.4700 ¥0.5700 61
Multiples
P/E Multiple ¥1.51 ¥2.01 ¥2.52 63
P/S Multiple ¥1.17 ¥1.56 ¥1.95 58
P/B Multiple ¥1.17 ¥1.56 ¥1.95 55
EV/EBIT ¥1.70 ¥2.27 ¥2.84 53
EV/EBITDA ¥3.11 ¥4.16 ¥5.20 54
EV/Revenue ¥1.21 ¥1.73 ¥2.26 43
Asset-Based
NCAV (Graham) ¥1.45 ¥1.94 ¥2.90 50
Growth DCF
Growth DCF ¥0.5000 ¥0.8100 ¥1.29 80
Rev-Margin DCF ¥0.9300 ¥1.68 ¥2.60 74
Economic Profit
Residual Income ¥2.08 ¥2.01 ¥1.68 76
ROIC Compounder ¥0.9800 ¥1.14 ¥1.28 72
Growth Earnings
Growth-Adj P/E ¥1.09 ¥1.56 ¥2.03 68

Widest divergence: Asset-Based (¥1.94) versus Dividend Discount (¥0.4700). Highest evidence: Growth DCF (80).

Notify me when 300239 reaches fair value

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

Key figures & financial health

Revenue (TTM) 748M CNY
Revenue growth (YoY) +1.3%
Net margin 7.4%
Return on equity 3.2%
Free cash flow 26.7M CNY FY2025
P/E ratio 57.7
More key figures
Operating margin 13.6%
EPS (TTM) ¥0.0900
Dividend yield 0.2%
EPS growth (YoY) +3.0%
Net debt 11.3M CNY FY2025

Figures from reported company fundamentals · as of Jul 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 41

Profitability 23
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 92
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

Baotou Dongbao Bio-Tech Co.,Ltd engages in the design, research and development, production, and sale of gelatin and collagen in the People's Republic of China and internationally.

Full company description

Baotou Dongbao Bio-Tech Co.,Ltd engages in the design, research and development, production, and sale of gelatin and collagen in the People's Republic of China and internationally. It offers pharmaceutical gelation, food additives gelatin, and photographic gelatin; hydrolyzed collagen, collagen peptide, fish collagen peptide, and agglomerated collagen; and private label collagen and unflavored collagen jars. The company also provides organic fertilizers, water soluble fertilizers, and compound microbial fertilizers; and industrial grade calcium hydrogen phosphate and feed grade calcium hydrogen phosphate. In addition, it is involved in the research and development, production, and sale of biological organic fertilizers, as well as empty capsules, as well as sale of terminal collagen. The company's products have applications in thickener, stabilizer, emulsifier, softgel, confection, empty hard capsules, plasma substitute, powder, tablets, beverage, and capsules, as well as fertilizers, animal feeds, industrial fields, etc. Baotou Dongbao Bio-Tech Co.,Ltd was founded in 1960 and is based in Baotou, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Baotou Dongbao Bio-Tech Co reported revenue of ¥745M in FY2025 versus ¥612M in FY2021, a compound +5.0%/yr. Reported net income was ¥54.3M in FY2025, compounding +10.5%/yr from FY2021.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
745M CNY
Latest YoY
−15.8%
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.
−7.6%
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.
+10.7%
Avg. growth/yr (17Y) 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.
+11.4%
Revenue +5.0%/yr
FY21 ¥612M
FY22 ¥943M
FY23 ¥975M
FY24 ¥885M
FY25 ¥745M
Net income +10.5%/yr
FY21 ¥36.5M
FY22 ¥109M
FY23 ¥120M
FY24 ¥86.0M
FY25 ¥54.3M
Character of growth · EPS growth decomposed (2013-2024) +16.0 % p.a.
Revenue per share +7.7 pp

of which total revenue +13.1 pp · buybacks/dilution −5.4 pp

EBIT margin +8.7 pp
Tax rate +0.6 pp
Residual (interest, one-offs) −1.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300239 screens 65% 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). "Baotou Dongbao Bio-Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/300239

Peer Group

Drug Manufacturers - Specialty & Generic · 623 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 · Above median
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.29× · Higher than 75% of peers

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

P/E (TTM) 57.7× · Pricier than 75% of peers
P/B 1.79× · Pricier than median
P/S (TTM) 4.12× · Pricier than 75% of peers
P/FCF 17.2× · Pricier than 75% of peers
EV/EBITDA 19.9× · Pricier than 75% of peers
PEG 14.32× · Pricier 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 0 · sector 6
FUTURE 7 · sector 20
PAST 13 · sector 24
HEALTH 86 · sector 97
DIVIDEND 5 · sector 34

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 Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Baotou Dongbao Bio-Tech Co 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 Baotou Dongbao Bio-Tech Co (300239) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥1.80 versus a price of ¥5.10, about −65% (overvalued).
What is the fair value of 300239?
Our model-based fair value for Baotou Dongbao Bio-Tech Co is ¥1.80 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥5.10.
What is the quality score of 300239?
Baotou Dongbao Bio-Tech Co has a Quality Score of 58/100. 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 Baotou Dongbao Bio-Tech Co (300239)?
Baotou Dongbao Bio-Tech Co reported trailing-twelve-month revenue of about 748M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300239?
The net profit margin of Baotou Dongbao Bio-Tech Co is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Baotou Dongbao Bio-Tech Co pay a dividend?
Baotou Dongbao Bio-Tech Co currently shows a dividend yield of about 0.23% relative to its recent price (as of Jul 9, 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 Baotou Dongbao Bio-Tech Co 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.