EN DE

Hualan Biological Vaccine Inc (301207) Fair Value & Analysis

Healthcare · CN · Market cap 9.9B CNY

HB Hualan Biological Vaccine Inc 301207 · SHE
Price¥18.09
Fair Value¥5.84
Upside-67.7%
Quality73/100
Watch Hualan Biological Vaccine Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 15.6% net margin
generates free cash flow
8.42% dividend yield
Ranks above peers (8/13)
Moderate moat 56/100
Evidence: High Range ¥4.52 – ¥7.17 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥6.70 to ¥5.84 (−12.8%) since Jun 24, 2026. Share price +9.2% over the past month.

A solid business, but screening 68% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥7.17). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥41.00 ¥13.75 Fair Value ¥5.84 Feb 2022 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

54‑month range ¥13.75 – ¥41.00 · fair‑value band ¥4.52 – ¥7.17 · the ¥18.09 price screens above the ¥5.84 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

Hualan Biological Vaccine Inc (301207) currently trades at ¥18.09, while our model-based Fair Value estimate is ¥5.84, implying the stock looks roughly 67.7% overvalued today. The Quality Score stands at 73/100 (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, Hualan Biological Vaccine Inc generated revenue of 1.2B CNY at a net margin of 15.6%. Revenue grew 10.3% year over year. It earns a return on equity of 3.2%. The balance sheet holds a net cash position of 323M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.52 (bear case) to ¥7.17 (bull case); at ¥18.09, 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 32% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -68%, 301207 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 BearBaseBull Evidence
Highest evidence
Residual Income ¥6.80 ¥6.59 ¥5.52 76
Growth DCF ¥6.82 ¥9.51 ¥13.16 72
Growth-Adj P/E ¥4.04 ¥5.77 ¥7.50 68
All 24 models by family
DCF Models
FCF DCF ¥6.72 ¥9.74 ¥14.08 38
Owner Earnings ¥6.13 ¥8.86 ¥12.79 31
5Y Revenue Exit ¥4.54 ¥6.22 ¥8.29 39
5Y EBITDA Exit ¥6.05 ¥9.01 ¥12.39 41
5Y P/E Exit ¥5.65 ¥8.27 ¥10.96 38
10Y Revenue Exit ¥5.22 ¥6.91 ¥9.03 36
10Y EBITDA Exit ¥6.24 ¥8.79 ¥12.05 37
10Y P/E Exit ¥5.99 ¥8.29 ¥10.99 35
Earnings-Based
Graham-Dodd ¥2.07 ¥6.00 ¥7.92 54
Lynch FV ¥1.24 ¥1.77 ¥2.31 50
PEG = 1.0 ¥1.24 ¥1.77 ¥2.31 46
EPV ¥3.14 ¥3.54 ¥3.89 59
Multiples
P/E Multiple ¥5.02 ¥6.70 ¥8.37 63
P/S Multiple ¥3.88 ¥5.17 ¥6.47 58
P/B Multiple ¥3.88 ¥5.17 ¥6.47 55
EV/EBIT ¥4.57 ¥5.89 ¥7.22 53
EV/EBITDA ¥6.33 ¥8.24 ¥10.16 54
EV/Revenue ¥3.43 ¥4.64 ¥5.86 43
Asset-Based
NCAV (Graham) ¥4.75 ¥6.36 ¥9.49 50
Growth DCF
Growth DCF ¥6.82 ¥9.51 ¥13.16 72
Rev-Margin DCF ¥4.54 ¥6.30 ¥8.32 67
Economic Profit
Residual Income ¥6.80 ¥6.59 ¥5.52 76
ROIC Compounder ¥3.14 ¥3.54 ¥3.89 67
Growth Earnings
Growth-Adj P/E ¥4.04 ¥5.77 ¥7.50 68

Widest divergence: DCF Models (¥8.29) versus Earnings-Based (¥1.77). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.2B CNY
Revenue growth (YoY) +10.3%
Net margin 15.6%
Return on equity 3.2%
Free cash flow 347M CNY FY2025
P/E ratio 51.3
More key figures
Operating margin 73.1%
EPS (TTM) ¥0.3200
Dividend yield 8.4%
EPS growth (YoY) +14.0%
Net cash 323M CNY FY2024

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 71 · Market factors (momentum, volatility) 43

Profitability 30
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 76
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

Hualan Biological Vaccine Inc. engages in the research and development, production, and sale of vaccines and genetically engineered biological products in China.

Full company description

Hualan Biological Vaccine Inc. engages in the research and development, production, and sale of vaccines and genetically engineered biological products in China. The company's main products include influenza virus split vaccine, quadrivalent influenza virus split vaccine, quadrivalent influenza virus split vaccine (pediatric formulation), H1N1 influenza A virus split vaccine, ACYW135 group meningococcal polysaccharide vaccine, recombinant hepatitis B vaccine (Hansenula polymorpha), group A and C meningococcal polysaccharide vaccine, freeze-dried human rabies vaccine (Vero cells), and adsorbed tetanus vaccine. It also offers products under development, such as freeze-dried Group A and Group C meningococcal conjugate vaccine, adsorbed cell-free tridiphtheria-tetanus combined vaccine, freeze-dried Haemophilus influenzae type b conjugate vaccine, and recombinant zoster vaccine (CHO cells), mRNA influenza vaccines, adsorbed tetanus vaccine, and novel adjuvanted influenza vaccines. In addition, it sells self-produced products. The company was founded in 2005 and is based in Xinxiang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hualan Biological Vaccine Inc reported revenue of ¥1.2B in FY2025 versus ¥1.8B in FY2021, a compound −10.0%/yr. Reported net income was ¥183M in FY2025, compounding −26.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.2B CNY
Latest YoY
+6.6%
Avg. growth/yr (3Y)
−13.0%
Avg. growth/yr (5Y)
−13.1%
Avg. growth/yr (8Y)
+19.7%
Revenue −10.0%/yr
FY21 ¥1.8B
FY22 ¥1.8B
FY23 ¥2.4B
FY24 ¥1.1B
FY25 ¥1.2B
Net income −26.3%/yr
FY21 ¥621M
FY22 ¥520M
FY23 ¥860M
FY24 ¥206M
FY25 ¥183M

301207 screens 68% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

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). "Hualan Biological Vaccine Inc Fair Value". https://www.fairvalue-calculator.com/stock/301207

Peer Group

Biotechnology · 603 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 73 · Top 25%
Fair Value upside −68% · Below median
Return on equity (TTM) 3% · Above median
Return on assets 1% · Above median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 73% · Top 25%
Revenue growth 10% · Above median
Dividend yield (TTM) 8.4% · Top 25%

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 51.3× · Pricier than 75% of peers
P/B 1.73× · Pricier than median
P/S (TTM) 8.20× · Pricier than median
P/FCF 4.2× · Cheaper than median
EV/EBITDA 39.5× · 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 52 · sector 0
PAST 13 · sector 0
HEALTH 0 · sector 97
DIVIDEND 100 · sector 23

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

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Hualan Biological Vaccine Inc 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 Hualan Biological Vaccine Inc (301207) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥5.84 versus a price of ¥18.09, about −68% (overvalued).
What is the fair value of 301207?
Our model-based fair value for Hualan Biological Vaccine Inc is ¥5.84 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥18.09.
What is the quality score of 301207?
Hualan Biological Vaccine Inc has a Quality Score of 73/100. 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 Hualan Biological Vaccine Inc (301207)?
Hualan Biological Vaccine Inc reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301207?
The net profit margin of Hualan Biological Vaccine Inc is about 15.6%, meaning it keeps roughly 15.6% of revenue as net income. Based on the latest reported figures.
Does Hualan Biological Vaccine Inc pay a dividend?
Hualan Biological Vaccine Inc currently shows a dividend yield of about 8.42% 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 Hualan Biological Vaccine Inc 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.