Qingdao Baheal Medical INC. (301015) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Qingdao Baheal Medical INC. stock ¥19.87, price ¥25.62, that is 22.4% below the price, quality 61 out of 100. Rating: overvalued. 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 7, 2026.
How to read this chart
60‑month range ¥16.11 – ¥48.26 · fair‑value band ¥14.90 – ¥24.83 · the ¥25.62 price screens above the ¥19.87 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Qingdao Baheal Medical in your weekly email
Every Wednesday you see whether Qingdao Baheal Medical 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.
Qingdao Baheal Medical INC. engages in the research and development, production, wholesale, and retail of pharmaceutical products in China, the United States, Hong Kong, and the United Kingdom.
Show moreShow less
The company offers bone health drugs under the D-Cal brand name; digestive drugs under the Mite brand name; liver disease drugs under the Fuzhenghuayu brand name; and urological drugs under the Betanli, Harle, and Wei Xi Kang brand names.
It also provides ophthalmic drugs under the HYCOSAN brand name; tumor and other severe drugs under the Human Albumin and Xospata brand names; anti-aging and cosmeceuticals under the Quanis, Excellula, TRANSINO, and Qingchunbao brand names; diabetes drugs under the Naida, Feburic, and Naite brand names; respiratory and anti-infective products under the Klacid brand name; and medical nutrition under the Nutrasumma brand name.
The company was incorporated in 2005 and is based in Qingdao, China. Qingdao Baheal Medical INC. is a subsidiary of BAHEAL Pharmaceutical Holdings Limited.
Stock analysis
Qingdao Baheal Medical INC. (301015) currently trades at ¥25.62, while our model-based Fair Value estimate is ¥19.87, 22% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥23.17 per share, and 1 of the 26 models we run sit above the ¥25.62 price.
Bear case: the Earnings-Based group reads lowest at ¥9.86, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥14.90 (bear) to ¥24.83 (bull), the price of ¥25.62 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 61/100 (solid quality), in the Healthcare sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Qingdao Baheal Medical INC. reported revenue of 7.5B CNY in FY2025 versus 7.1B CNY in FY2021, a compound +1.6%/yr. Reported net income was 475M CNY in FY2025, compounding +3.0%/yr from FY2021.
Key figures
Market cap 13.5B CNY (≈ $2.0B) Mid · P/E ratio 25.6 · P/S ratio 1.84 · EPS (TTM) ¥1.00 · Dividend yield 2.2% · Net margin 7.3% · Return on equity 24.8% · Return on assets (EBIT) 13.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 6% below its 52-week high and 34% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at 33% fair-value upside, at −22%, 301015 screens richer than that median.
Fair Value models
Bear¥14.90Fair Value ¥19.87Bull¥24.83
Price ¥25.62 · Downside -22.4%
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 (¥0.3679 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.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−7.3%
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.
+0.0%
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.
+5.0%
Start year 2020 (pandemic). Over 10 years: +12.1% a year
Revenue growth 10 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.
+12.1%
’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.
+11.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.3%
Dividend (yield on the price)2.2%
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.9.3% vs 8.8%, steady
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.6% → 11%
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.
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).
+14.3%
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 +12.4% a year for the price.
Compare Qingdao Baheal Medical INC. 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 Distribution · 77 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−22.4% · Below median
Profitability
Return on equity (12 months)24.8% · Top 25%
Return on assets5.9% · Top 25%
Net margin (12 months)7.3% · Top 25%
Operating margin (12 months)9.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−7.1% · Bottom 25%
Dividend yield (12 months)2.2% · Below median
Balance sheet
Debt / equity0.51× · Highest 25%
Valuation Multiplesvs Medical Distribution 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). "Qingdao Baheal Medical INC. Fair Value". https://www.fairvalue-calculator.com/stock/301015
Frequently asked questions
Is Qingdao Baheal Medical INC. (301015) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥19.87 versus a price of ¥25.62, about 22% lower (overvalued).
What is the fair value of 301015?
Our model-based fair value for Qingdao Baheal Medical INC. is ¥19.87 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥25.62.
What is the quality score of 301015?
Qingdao Baheal Medical INC. has a Quality Score of 61/100. 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 Qingdao Baheal Medical INC. (301015)?
Our model-based price target is the fair value of ¥19.87 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario ¥14.90, optimistic scenario ¥24.83. It is a calculation from audited fundamentals, not an analyst target.
What is the Qingdao Baheal Medical INC. stock forecast for 2026?
Our models put fair value at ¥19.87, about 22% lower versus a price of ¥25.62 (overvalued). Cautious scenario ¥14.90, optimistic scenario ¥24.83. The calculation is refreshed regularly with new filings.
What is the revenue of Qingdao Baheal Medical INC. (301015)?
Qingdao Baheal Medical INC. reported trailing-twelve-month revenue of about 7.3B CNY (latest available figure, as of Nov 7, 2026).
Does Qingdao Baheal Medical INC. pay a dividend?
Qingdao Baheal Medical INC. currently shows a dividend yield of 2.23% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Qingdao Baheal Medical INC. (301015) and when is the ex-dividend date?
Qingdao Baheal Medical INC. pays a dividend of ¥0.571 per share a year, a dividend yield of 2.2%. The last ex-dividend date was Jun 1, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 57.1% of earnings. Free cash flow covers the dividend 2.15 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Qingdao Baheal Medical INC. (301015)?
For today's price to be fair in a discounted-cash-flow model, Qingdao Baheal Medical INC. would have to grow free cash flow by +14.3 % 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 +5.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 301015 use?
Our models discount Qingdao Baheal Medical INC. at 10.4 %: a base by market capitalisation (small), damped by beta 0.20, 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 Qingdao Baheal Medical INC. that is +14.3 % 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 Qingdao Baheal Medical INC. (301015) delivered so far?
Over the past 5 years revenue at Qingdao Baheal Medical INC. grew +5.0 % a year. The price currently implies free-cash-flow growth of +14.3 % 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 Qingdao Baheal Medical INC. (301015) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Qingdao Baheal Medical INC. (+14.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Qingdao Baheal Medical INC. (301015)?
The free-cash-flow yield on the price is 4.79 %: that much free cash flow Qingdao Baheal Medical INC. 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 Qingdao Baheal Medical INC. (301015)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Qingdao Baheal Medical INC. it is ¥19.87 per share (as of Nov 7, 2026), against a price of ¥25.62. 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 Qingdao Baheal Medical INC. stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 301015 trades above its calculated fair value: price ¥25.62, fair value ¥19.87, a gap of about −22% (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 301015?
No. The price is what the market pays today (¥25.62); the fair value is what the company's own numbers justify (¥19.87). For Qingdao Baheal Medical INC. the two are ¥5.75 per share apart. That gap is exactly why we show both numbers side by side.
How much is Qingdao Baheal Medical INC. worth?
The market values Qingdao Baheal Medical INC. at about 13.5B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥25.62; our models calculate a fair value of ¥19.87 per share.
What do the bullish and bearish scenarios say about 301015?
Our models span a range for Qingdao Baheal Medical INC.: cautious scenario ¥14.90, base ¥19.87, optimistic ¥24.83 per share (as of Nov 7, 2026, price ¥25.62). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301015?
Qingdao Baheal Medical INC. trades at a price-to-earnings ratio of 25.6 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥19.87 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 26.1. Other multiples: P/B 5.5, P/S 1.8, EV/EBITDA 15.2.
How solid is the balance sheet of Qingdao Baheal Medical INC. (301015)?
Balance-sheet figures for Qingdao Baheal Medical INC. (as of Nov 7, 2026): return on equity 24.8%, debt of 0.51 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 301015 from its 52-week high?
Qingdao Baheal Medical INC. trades at ¥25.62, about 6% below its 52-week high of ¥27.21 and 34% above the low of ¥19.06 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥19.87 is for.
Which stocks are comparable to Qingdao Baheal Medical INC.?
From the same area (Healthcare) we also value McKesson Corporation, Cencora, Inc, Cardinal Health, Inc, Henry Schein, 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 Qingdao Baheal Medical INC. stock attractive at the current price?
The data as of Nov 7, 2026: price ¥25.62, calculated fair value ¥19.87 (−22%), Quality Score 61/100, 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 301015 calculated?
We run Qingdao Baheal Medical INC. 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 ¥19.87 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. Qingdao Baheal Medical INC. 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 Qingdao Baheal Medical INC. (301015)?
The closing price on Nov 6, 2026 was ¥25.62. Our model-based fair value is ¥19.87, about 22% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Qingdao Baheal Medical INC. right now?
The price sits above even our optimistic bull case (¥24.83). The favourable scenario is already priced in. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Qingdao Baheal Medical INC.
How large is the market capitalisation of Qingdao Baheal Medical INC. (301015)?
The market capitalisation of Qingdao Baheal Medical INC. is 13.5B CNY (≈ $2.0B). 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 Qingdao Baheal Medical INC. (301015)?
The price-to-sales ratio of Qingdao Baheal Medical INC. is 1.84 (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 Qingdao Baheal Medical INC. (301015)?
Earnings per share at Qingdao Baheal Medical INC. are ¥1.00 (price ÷ EPS = P/E 25.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Qingdao Baheal Medical INC. (301015)?
The dividend yield of Qingdao Baheal Medical INC. is 2.2% (payout 57.1%). 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 Qingdao Baheal Medical INC. (301015)?
The net margin of Qingdao Baheal Medical INC. is 7.3% (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 Qingdao Baheal Medical INC. (301015)?
The return on equity (ROE) of Qingdao Baheal Medical INC. is 24.8% (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 Qingdao Baheal Medical INC. (301015)?
On an EBIT basis the return on assets of Qingdao Baheal Medical INC. is 13.1% (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 Qingdao Baheal Medical INC. (301015)?
The operating margin of Qingdao Baheal Medical INC. is 9.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Qingdao Baheal Medical INC. (301015)?
Revenue at Qingdao Baheal Medical INC. is growing −7.1% versus a year earlier (3y avg 0.0%). 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 Qingdao Baheal Medical INC. (301015)?
Earnings per share at Qingdao Baheal Medical INC. are growing +26.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Qingdao Baheal Medical INC. (301015) carry?
The net debt of Qingdao Baheal Medical INC. is 1.0B CNY (fiscal year 2025, ≈ 1.6 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 Qingdao Baheal Medical INC. in the live analysis
One click puts Qingdao Baheal Medical INC. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026