EN DE

Zhejiang Tailin BioEngineering Co (300813) Fair Value & Analysis

Healthcare · CN · Market cap 2.4B CNY

ZT Zhejiang Tailin BioEngineering Co 300813 · SHE
Price¥20.75
Fair Value¥2.14
Upside-89.7%
Quality40/100
Watch Zhejiang Tailin BioEngineering Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.9% net margin
Low debt · generates free cash flow
0.15% dividend yield
Trails peers (3/13)
Narrow moat 24/100
Evidence: High Range ¥1.47 – ¥3.08 Share as image

Fair value as of: Jul 9, 2026

From 23 valuation models · updated 32 days ago

Share price −5.7% over the past month.

Below-average quality, and screening another 90% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.08). The favourable scenario is already priced in.
  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥1.47 to ¥3.08) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥63.84 ¥12.02 Fair Value ¥2.14 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 ¥12.02 – ¥63.84 · fair‑value band ¥1.47 – ¥3.08 · the ¥20.75 price screens above the ¥2.14 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

Zhejiang Tailin BioEngineering Co (300813) currently trades at ¥20.75, while our model-based Fair Value estimate is ¥2.14, implying the stock looks roughly 89.7% overvalued today. The Quality Score stands at 40/100 (below-average 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, Zhejiang Tailin BioEngineering Co generated revenue of 340M CNY at a net margin of 4.9%. Revenue grew 18.6% year over year. It earns a return on equity of 2.0%. The balance sheet holds a net cash position of 149M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥1.47 (bear case) to ¥3.08 (bull case); at ¥20.75, 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 51% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -90%, 300813 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (¥0.0200 to ¥4.60). Read the values as a conservative anchor, not as a price target.
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 ¥0.9700 ¥1.75 ¥3.03 80
Residual Income ¥4.64 ¥4.46 ¥3.50 76
Rev-Margin DCF ¥0.3200 ¥0.4500 ¥0.6300 74
All 23 models by family
DCF Models
FCF DCF ¥0.9900 ¥1.87 ¥3.37 38
5Y Revenue Exit ¥0.3200 ¥0.4400 ¥0.5600 39
5Y EBITDA Exit ¥1.43 ¥2.77 ¥4.50 41
5Y P/E Exit ¥1.68 ¥3.29 ¥5.18 38
10Y Revenue Exit ¥0.5400 ¥0.7300 ¥0.9700 36
10Y EBITDA Exit ¥1.27 ¥2.43 ¥4.26 37
10Y P/E Exit ¥1.43 ¥2.80 ¥4.83 35
Earnings-Based
Graham-Dodd ¥0.9200 ¥4.60 ¥6.34 54
Lynch FV ¥1.24 ¥1.77 ¥2.30 50
PEG = 1.0 ¥1.24 ¥1.77 ¥2.30 46
Dividend Discount
Gordon GGM ¥1.76 ¥3.50 ¥5.30 70
DDM Multi-Stage ¥1.76 ¥3.02 ¥3.69 61
Multiples
P/E Multiple ¥2.24 ¥2.99 ¥3.74 63
P/S Multiple ¥1.73 ¥2.31 ¥2.89 58
P/B Multiple ¥1.73 ¥2.31 ¥2.89 55
EV/EBIT ¥0.0200 ¥0.0500 ¥0.0800 53
EV/EBITDA ¥1.78 ¥2.40 ¥3.02 54
EV/Revenue ¥0.0200 ¥0.0500 43
Asset-Based
NCAV (Graham) ¥3.32 ¥4.45 ¥6.64 50
Growth DCF
Growth DCF ¥0.9700 ¥1.75 ¥3.03 80
Rev-Margin DCF ¥0.3200 ¥0.4500 ¥0.6300 74
Economic Profit
Residual Income ¥4.64 ¥4.46 ¥3.50 76
Growth Earnings
Growth-Adj P/E ¥1.95 ¥2.78 ¥3.62 68

Widest divergence: Economic Profit (¥4.46) versus Growth DCF (¥0.4500). Highest evidence: Growth DCF (80).

Notify me when 300813 reaches fair value

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

Key figures & financial health

Revenue (TTM) 340M CNY
Revenue growth (YoY) +18.6%
Net margin 4.9%
Return on equity 2.0%
Free cash flow 10.2M CNY FY2025
P/E ratio 132.8
More key figures
Operating margin -1.2%
EPS (TTM) ¥0.1500
Dividend yield 0.2%
EPS growth (YoY) -5.7%
Net cash 149M CNY FY2025

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 44 · Market factors (momentum, volatility) 28

Profitability 24
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 28
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

Zhejiang Tailin BioEngineering Co.,Ltd engages in the research and development, production, and sale of microbial detection, contamination control, process analysis, and inhibition protection in the life sciences field in China and internationally.

Full company description

Zhejiang Tailin BioEngineering Co.,Ltd engages in the research and development, production, and sale of microbial detection, contamination control, process analysis, and inhibition protection in the life sciences field in China and internationally. The company primarily offers aseptic production and contamination control equipment, microbial testing products, and organic matter analysis technology products. It also provides pharma processing, such as pharma isolators, high-precision filling and dispensing, sterile transfer; cell and gene therapy; radiopharma; laboratory animal; leak test systems; biodecontamination, including VH2O2 sterilization system and dry fogging system; sterilization monitoring and validation; microbiological testing, comprising sterility and microbial limit test system and pretreatment instruments; and water quality, consisting of microbial monitoring and aquatic organism detection system, total organic carbon (TOC) analysis, enzyme substrate method, and automatic detection system for cryptosporidium and giardia. In addition, the company offers filtration membranes, such as flat and blotting membranes, IVD series, membrane filters and dispensers; and analytical instruments, including filter integrity testing, container closure integrity testers (CCIT), water activity meters, and biodegradation analysis systems. Its products are used in biopharmaceuticals, medical and health care, laboratory animal research, food safety, disease control, water quality monitoring, and environmental protection. The company was formerly known as Hangzhou Tailin Biotechnology Equipment Co., Ltd. and changed its name to Zhejiang Tailin BioEngineering Co.,Ltd in April 2015. Zhejiang Tailin BioEngineering Co.,Ltd was founded in 1993 and is based in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhejiang Tailin BioEngineering Co reported revenue of ¥334M in FY2025 versus ¥283M in FY2021, a compound +4.2%/yr. Reported net income was ¥16.5M in FY2025, compounding −28.6%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
334M CNY
Latest YoY
−4.2%
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.
−3.7%
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.
+10.8%
Avg. growth/yr (12Y) 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.
+11.1%
Revenue +4.2%/yr
FY21 ¥283M
FY22 ¥374M
FY23 ¥270M
FY24 ¥349M
FY25 ¥334M
Net income −28.6%/yr
FY21 ¥63.5M
FY22 ¥79.7M
FY23 ¥19.7M
FY24 ¥13.1M
FY25 ¥16.5M
Character of growth · EPS growth decomposed (2014-2025) −10.9 % p.a.
Revenue per share +4.4 pp

of which total revenue +15.9 pp · buybacks/dilution −11.4 pp

EBIT margin −16.4 pp
Tax rate +0.5 pp
Residual (interest, one-offs) +0.6 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).

300813 screens 90% overvalued. Compare with Abbott Laboratories, →

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). "Zhejiang Tailin BioEngineering Co Fair Value". https://www.fairvalue-calculator.com/stock/300813

Peer Group

Medical Devices · 352 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 40 · Below median
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 2% · Above median
Return on assets 0% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) -1% · Below median
Revenue growth 19% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.20× · Higher than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 132.8× · Pricier than 75% of peers
P/B 3.00× · Pricier than median
P/S (TTM) 7.11× · Pricier than 75% of peers
P/FCF 35.1× · 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 0
FUTURE 93 · sector 29
PAST 8 · sector 8
HEALTH 90 · sector 97
DIVIDEND 3 · sector 38

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 Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%
Getinge AB GETIB kr 206.80 kr 192.14 -7%

Compare Zhejiang Tailin BioEngineering 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 Zhejiang Tailin BioEngineering Co (300813) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥2.14 versus a price of ¥20.75, about −90% (overvalued).
What is the fair value of 300813?
Our model-based fair value for Zhejiang Tailin BioEngineering Co is ¥2.14 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥20.75.
What is the quality score of 300813?
Zhejiang Tailin BioEngineering Co has a Quality Score of 40/100. 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 Zhejiang Tailin BioEngineering Co (300813)?
Zhejiang Tailin BioEngineering Co reported trailing-twelve-month revenue of about 340M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300813?
The net profit margin of Zhejiang Tailin BioEngineering Co is about 4.9%, meaning it keeps roughly 4.9% of revenue as net income. Based on the latest reported figures.
Does Zhejiang Tailin BioEngineering Co pay a dividend?
Zhejiang Tailin BioEngineering Co currently shows a dividend yield of about 0.15% 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 Zhejiang Tailin BioEngineering 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.