Shanxi C&Y Pharmaceutical Group Co Ltd (300254) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Shanxi C&Y Pharmaceutical Group Co Ltd stock ¥1.78, price ¥7.57, that is 76.5% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 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 8, 2026.
How to read this chart
60‑month range ¥5.21 – ¥14.68 · fair‑value band ¥1.27 – ¥2.38 · the ¥7.57 price screens above the ¥1.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Shanxi C&Y Pharmaceutical Group Co in your weekly email
Every Wednesday you see whether Shanxi C&Y Pharmaceutical Group Co 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.
ShanXi C&Y Pharmaceutical Group Co.,LTD. engages in the research, development, production, and sale of medicine and health food products.
Show moreShow less
It provides anti-infective drugs, anti-allergic drugs, respiratory drugs, urinary system drugs, kidney disease drugs, children's drugs, cardiovascular and cerebrovascular drugs, anti-depressants, medicines, pharmaceutical raw materials, and intermediates, commerce, etc.
The company's product portfolio includes Fosfomycin tromethamine powder, Ebastine tablets, Tamsulosin hydrochloride sustained release capsules, Cinacalcet hydrochloride tablets, Apixaban tablets, Rivaroxaban tablets, Fluoxetine hydrochloride capsules, Ambroxol hydrochloride dispersible tablets, Montmorillonite powder, Varenicline tartrate tablets, Vitamin AD drops, and Baoling Yunbao oral liquid, as well as salt acid glucosamine raw material product.
It also provides medical and health services and commercial services, such as medical diagnosis, gene preservation, and pregnancy environment testing services.
The company was formerly known as Shanxi C&Y Pharmaceutical Co., Ltd. and changed its name to ShanXi C&Y Pharmaceutical Group Co.,LTD. in September 2014. The company was founded in 2005 and is based in Datong, China.
Stock analysis
Shanxi C&Y Pharmaceutical Group Co Ltd (300254) currently trades at ¥7.57, while our model-based Fair Value estimate is ¥1.78, 76% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥2.28 per share, and 0 of the 24 models we run sit above the ¥7.57 price.
Bear case: the Dividend Discount group reads lowest at ¥0.4400, and 24 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥1.27 (bear) to ¥2.38 (bull), the price of ¥7.57 sits above 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 50/100 (solid quality), in the Healthcare sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Shanxi C&Y Pharmaceutical Group Co Ltd reported revenue of 871M CNY in FY2025 versus 930M CNY in FY2021, a compound −1.6%/yr. Reported net income was 24.9M CNY in FY2025.
Key figures
Market cap 1.9B CNY (≈ $290M) Micro · P/E ratio 68.8 · P/S ratio 2.19 · EPS (TTM) ¥0.1100 · Dividend yield 0.9% · Net margin 3.4% · Return on equity 9.9% · Return on assets (EBIT) 0.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (medium confidence).
What moves the price
The share trades about 48% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −27% fair-value upside, at −76%, 300254 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.3900 to ¥3.90). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥1.27Fair Value ¥1.78Bull¥2.38
Price ¥7.57 · Downside -76.5%
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 (¥0.0943 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
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
+2.9%
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.
+1.7%
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.
+0.5%
Start year 2020 (pandemic). Over 10 years: +2.4% a year
Revenue growth 18 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.
+8.4%
’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.
≈ +31.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +30.7%
Dividend (yield on the price)0.9%
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.base effect: 30.7% / −3.6%
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.−37% → 13%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.025 per share, median 0.11 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+21.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +19.4% a year for the price.
Compare Shanxi C&Y Pharmaceutical Group Co Ltd 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.Drug Manufacturers - Specialty & Generic · 549 stocks
Beats the industry median on 2/13 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−76.5% · Bottom 25%
Profitability
Return on equity (12 months)9.9% · Above median
Return on assets3.4% · Below median
Net margin (12 months)7.7% · Above median
Operating margin (12 months)7.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−6.9% · Below median
Dividend yield (12 months)0.9% · Below median
Balance sheet
Debt / equity0.71× · Highest 25%
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic median · lower = cheaper
P/E (12 months)68.8× · Priciest 25%
P/B6.36× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Shanxi C&Y Pharmaceutical Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/300254
Frequently asked questions
Is Shanxi C&Y Pharmaceutical Group Co Ltd (300254) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥1.78 versus a price of ¥7.57, about 76% lower (overvalued).
What is the fair value of 300254?
Our model-based fair value for Shanxi C&Y Pharmaceutical Group Co Ltd is ¥1.78 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥7.57.
What is the quality score of 300254?
Shanxi C&Y Pharmaceutical Group Co Ltd has a Quality Score of 50/100. 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Our model-based price target is the fair value of ¥1.78 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario ¥1.27, optimistic scenario ¥2.38. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanxi C&Y Pharmaceutical Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.78, about 76% lower versus a price of ¥7.57 (overvalued). Cautious scenario ¥1.27, optimistic scenario ¥2.38. The calculation is refreshed regularly with new filings.
What is the revenue of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Shanxi C&Y Pharmaceutical Group Co Ltd reported trailing-twelve-month revenue of about 850M CNY (latest available figure, as of Nov 8, 2026).
Does Shanxi C&Y Pharmaceutical Group Co Ltd pay a dividend?
Shanxi C&Y Pharmaceutical Group Co Ltd currently shows a dividend yield of 0.93% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Shanxi C&Y Pharmaceutical Group Co Ltd has a dividend yield of 0.9%.
What growth is priced into Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
For today's price to be fair in a discounted-cash-flow model, Shanxi C&Y Pharmaceutical Group Co Ltd would have to grow free cash flow by +21.4 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +0.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 300254 use?
Our models discount Shanxi C&Y Pharmaceutical Group Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.45, 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 Shanxi C&Y Pharmaceutical Group Co Ltd that is +21.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Shanxi C&Y Pharmaceutical Group Co Ltd (300254) delivered so far?
Over the past 5 years revenue at Shanxi C&Y Pharmaceutical Group Co Ltd grew +0.5 % a year. The price currently implies free-cash-flow growth of +21.4 % 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Shanxi C&Y Pharmaceutical Group Co Ltd (+21.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The free-cash-flow yield on the price is 3.22 %: that much free cash flow Shanxi C&Y Pharmaceutical Group Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanxi C&Y Pharmaceutical Group Co Ltd it is ¥1.78 per share (as of Nov 8, 2026), against a price of ¥7.57. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Shanxi C&Y Pharmaceutical Group Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 300254 trades above its calculated fair value: price ¥7.57, fair value ¥1.78, a gap of about −76% (overvalued). 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 300254?
No. The price is what the market pays today (¥7.57); the fair value is what the company's own numbers justify (¥1.78). For Shanxi C&Y Pharmaceutical Group Co Ltd the two are ¥5.79 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanxi C&Y Pharmaceutical Group Co Ltd worth?
The market values Shanxi C&Y Pharmaceutical Group Co Ltd at about 1.9B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥7.57; our models calculate a fair value of ¥1.78 per share.
What do the bullish and bearish scenarios say about 300254?
Our models span a range for Shanxi C&Y Pharmaceutical Group Co Ltd: cautious scenario ¥1.27, base ¥1.78, optimistic ¥2.38 per share (as of Nov 8, 2026, price ¥7.57). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300254?
Shanxi C&Y Pharmaceutical Group Co Ltd trades at a price-to-earnings ratio of 68.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥1.78 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2016 to 2025), reported earnings: 104.3. Other multiples: P/B 6.4, P/S 5.2, EV/EBITDA 30.3.
How solid is the balance sheet of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Balance-sheet figures for Shanxi C&Y Pharmaceutical Group Co Ltd (as of Nov 8, 2026): return on equity 9.9%, debt of 0.71 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 300254 from its 52-week high?
Shanxi C&Y Pharmaceutical Group Co Ltd trades at ¥7.57, about 48% below its 52-week high of ¥14.68 and 4% above the low of ¥7.27 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.78 is for.
Which stocks are comparable to Shanxi C&Y Pharmaceutical Group Co Ltd?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Galderma Group, Teva Pharmaceutical Industries Limited, 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 Shanxi C&Y Pharmaceutical Group Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price ¥7.57, calculated fair value ¥1.78 (−76%), Quality Score 50/100, from 24 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 300254 calculated?
We run Shanxi C&Y Pharmaceutical Group Co Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥1.78 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. Shanxi C&Y Pharmaceutical Group Co Ltd itself currently trades above fair value. 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The closing price on Nov 6, 2026 was ¥7.57. Our model-based fair value is ¥1.78, about 76% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanxi C&Y Pharmaceutical Group Co Ltd right now?
The price sits above even our optimistic bull case (¥2.38). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥1.27 to ¥2.38) leaves room in how you read the outcome.
Where does the earnings growth of Shanxi C&Y Pharmaceutical Group Co Ltd (300254) come from?
Earnings per share at Shanxi C&Y Pharmaceutical Group Co Ltd grew −1.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +0.7 %, EBIT margin −0.8 %, tax rate +0.4 %, residual (interest, one-offs) −1.5 %. 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 Shanxi C&Y Pharmaceutical Group Co Ltd
How large is the market capitalisation of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The market capitalisation of Shanxi C&Y Pharmaceutical Group Co Ltd is 1.9B CNY (≈ $290M). 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The price-to-sales ratio of Shanxi C&Y Pharmaceutical Group Co Ltd is 2.19 (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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Earnings per share at Shanxi C&Y Pharmaceutical Group Co Ltd are ¥0.1100 (price ÷ EPS = P/E 68.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The dividend yield of Shanxi C&Y Pharmaceutical Group Co Ltd is 0.9% (payout 64.1%). 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The net margin of Shanxi C&Y Pharmaceutical Group Co Ltd is 3.4% (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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The return on equity (ROE) of Shanxi C&Y Pharmaceutical Group Co Ltd is 9.9% (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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
On an EBIT basis the return on assets of Shanxi C&Y Pharmaceutical Group Co Ltd is 0.3% (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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
The operating margin of Shanxi C&Y Pharmaceutical Group Co Ltd is 7.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Revenue at Shanxi C&Y Pharmaceutical Group Co Ltd is growing −6.9% versus a year earlier (3y avg +1.7%). 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 Shanxi C&Y Pharmaceutical Group Co Ltd (300254)?
Earnings per share at Shanxi C&Y Pharmaceutical Group Co Ltd are growing −68.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shanxi C&Y Pharmaceutical Group Co Ltd (300254) carry?
The net debt of Shanxi C&Y Pharmaceutical Group Co Ltd is 170M CNY (fiscal year 2025, ≈ 2.7 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 Shanxi C&Y Pharmaceutical Group Co Ltd in the live analysis
One click puts Shanxi C&Y Pharmaceutical Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026