EN DE

Beijing Tongrentang Co (600085) Fair Value & Analysis

Healthcare · CN · Market cap 34.4B CNY

BT Beijing Tongrentang Co 600085 · SHG
Price¥25.04
Fair Value¥19.08
Upside-23.8%
Quality67/100
Watch Beijing Tongrentang Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.5% net margin
Low debt · generates free cash flow
3.88% dividend yield
Mixed vs. peers (7/14)
Narrow moat 44/100
Evidence: Medium Range ¥14.31 – ¥23.85 Share as image

Fair value as of: Aug 6, 2026

From 26 valuation models · updated 4 days ago

Share price +7.0% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥23.85). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥62.33 ¥21.91 Fair Value ¥19.08 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range ¥21.91 – ¥62.33 · fair‑value band ¥14.31 – ¥23.85 · the ¥25.04 price screens above the ¥19.08 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

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

Analysis

Beijing Tongrentang Co (600085) currently trades at ¥25.04, while our model-based Fair Value estimate is ¥19.08, implying the stock looks roughly 23.8% overvalued today. The Quality Score stands at 67/100 (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: medium).

Over the trailing twelve months, Beijing Tongrentang Co generated revenue of 16.6B CNY at a net margin of 6.5%. Revenue declined 11.6% year over year. It earns a return on equity of 6.5%. The balance sheet holds a net cash position of 8.1B CNY. Fundamentals as of Aug 6, 2026

Our scenario range runs from ¥14.31 (bear case) to ¥23.85 (bull case); at ¥25.04, 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 33% 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 -49% fair-value upside, at -24%, 600085 screens cheaper 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
Growth DCF ¥28.08 ¥42.85 ¥67.26 80
Residual Income ¥8.50 ¥9.24 ¥11.56 76
Rev-Margin DCF ¥22.94 ¥33.23 ¥46.18 74
All 26 models by family
DCF Models
FCF DCF ¥28.09 ¥43.79 ¥70.18 38
Owner Earnings ¥23.98 ¥36.64 ¥57.92 31
5Y Revenue Exit ¥22.94 ¥33.32 ¥47.00 39
5Y EBITDA Exit ¥28.58 ¥44.66 ¥64.42 41
5Y P/E Exit ¥22.61 ¥32.66 ¥43.76 38
10Y Revenue Exit ¥24.06 ¥34.38 ¥49.36 36
10Y EBITDA Exit ¥28.23 ¥42.57 ¥63.59 37
10Y P/E Exit ¥24.31 ¥33.90 ¥46.70 35
Earnings-Based
Graham-Dodd ¥5.90 ¥24.96 ¥34.08 54
Lynch FV ¥6.36 ¥9.08 ¥11.80 50
PEG = 1.0 ¥6.36 ¥9.08 ¥11.80 46
EPV ¥17.72 ¥19.53 ¥21.11 59
Dividend Discount
Gordon GGM ¥4.65 ¥9.68 ¥15.35 70
DDM Multi-Stage ¥4.65 ¥8.16 ¥10.15 61
Multiples
P/E Multiple ¥14.31 ¥19.08 ¥23.85 63
P/S Multiple ¥11.06 ¥14.74 ¥18.43 58
P/B Multiple ¥11.06 ¥14.74 ¥18.43 55
EV/EBIT ¥26.28 ¥32.74 ¥39.21 53
EV/EBITDA ¥30.90 ¥38.91 ¥46.92 54
EV/Revenue ¥20.72 ¥26.66 ¥32.59 43
Asset-Based
NCAV (Graham) ¥4.98 ¥6.67 ¥9.96 50
Growth DCF
Growth DCF ¥28.08 ¥42.85 ¥67.26 80
Rev-Margin DCF ¥22.94 ¥33.23 ¥46.18 74
Economic Profit
Residual Income ¥8.50 ¥9.24 ¥11.56 76
ROIC Compounder ¥18.80 ¥22.18 ¥26.18 72
Growth Earnings
Growth-Adj P/E ¥11.04 ¥15.77 ¥20.50 68

Widest divergence: DCF Models (¥34.38) versus Asset-Based (¥6.67). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 16.6B CNY
Revenue growth (YoY) -11.6%
Net margin 6.5%
Return on equity 6.5%
Free cash flow 2.3B CNY FY2025
P/E ratio 31.6
More key figures
Operating margin 15.2%
EPS (TTM) ¥0.7900
Dividend yield 4.1%
EPS growth (YoY) -19.1%
Net cash 8.1B CNY FY2024

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 67 · Market factors (momentum, volatility) 39

Profitability 39
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
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

Beijing Tongrentang Co., Ltd engages in the production and sale of traditional Chinese medicine preparations in China and internationally. The company offers various product dosage forms, such as pills, powders, medicated wines, capsules, oral liquids, and drop pills.

Full company description

Beijing Tongrentang Co., Ltd engages in the production and sale of traditional Chinese medicine preparations in China and internationally. The company offers various product dosage forms, such as pills, powders, medicated wines, capsules, oral liquids, and drop pills. Its products are used for cardiovascular, cerebrovascular, gynecology, heat-clearing, respiratory system, nourishing and calming, digestive, pediatrics, wind-dispelling and dampness removing, orthopedics, facial features, dermatological surgery, mental health, and food and beverages applications. The company was founded in 1997 and is based in Beijing, China. Beijing Tongrentang Co., Ltd operates as a subsidiary of China Beijing Tong Ren Tang Group Co. Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beijing Tongrentang Co reported revenue of ¥17.3B in FY2025 versus ¥14.6B in FY2021, a compound +4.3%/yr. Reported net income was ¥1.2B in FY2025, compounding −0.8%/yr from FY2021.

Growth Quality 65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
17.3B CNY
Latest YoY
−7.2%
Avg. growth/yr (3Y)
+3.9%
Avg. growth/yr (5Y)
+6.1%
Avg. growth/yr (31Y)
+12.4%
Revenue +4.3%/yr
FY21 ¥14.6B
FY22 ¥15.4B
FY23 ¥17.9B
FY24 ¥18.6B
FY25 ¥17.3B
Net income −0.8%/yr
FY21 ¥1.2B
FY22 ¥1.4B
FY23 ¥1.7B
FY24 ¥1.5B
FY25 ¥1.2B

600085 screens 24% 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). "Beijing Tongrentang Co Fair Value". https://www.fairvalue-calculator.com/stock/600085

Peer Group

Drug Manufacturers - Specialty & Generic · 626 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 67 · Top 25%
Fair Value upside −24% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 3.9% · Top 25%
Debt / equity 0.11× · Higher than median

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

P/E (TTM) 32.2× · Pricier than median
P/B 2.52× · Pricier than median
P/S (TTM) 2.07× · Pricier than median
P/FCF 2.2× · Cheaper than median
EV/EBITDA 12.3× · Pricier than median

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 2 · sector 7
FUTURE 0 · sector 20
PAST 26 · sector 23
HEALTH 95 · sector 97
DIVIDEND 78 · sector 34

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 Aug 6, 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 Beijing Tongrentang 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 Beijing Tongrentang Co (600085) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of ¥19.08 versus a price of ¥25.04, about −24% (overvalued).
What is the fair value of 600085?
Our model-based fair value for Beijing Tongrentang Co is ¥19.08 (as of Aug 6, 2026), built from audited fundamentals. The current price is ¥25.04.
What is the quality score of 600085?
Beijing Tongrentang Co has a Quality Score of 67/100. 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 Beijing Tongrentang Co (600085)?
Beijing Tongrentang Co reported trailing-twelve-month revenue of about 16.6B CNY (latest available figure, as of Aug 6, 2026).
What is the net profit margin of 600085?
The net profit margin of Beijing Tongrentang Co is about 6.5%, meaning it keeps roughly 6.5% of revenue as net income. Based on the latest reported figures.
Does Beijing Tongrentang Co pay a dividend?
Beijing Tongrentang Co currently shows a dividend yield of about 4.12% relative to its recent price (as of Aug 6, 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 Beijing Tongrentang 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.