EN DE

Henan Taloph Pharmaceutical Stock Co (600222) Fair Value & Analysis

Healthcare · CN · Market cap 4.3B CNY

HT Henan Taloph Pharmaceutical Stock Co 600222 · SHG
Price¥7.82
Fair Value¥2.36
Upside-69.8%
Quality48/100
Watch Henan Taloph Pharmaceutical Stock Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
0.19% dividend yield
Trails peers (2/14)
Narrow moat 26/100
Evidence: High Range ¥1.54 – ¥2.95 Share as image

Fair value as of: Aug 7, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 7, 2026, revised from ¥2.30 to ¥2.36 (+2.6%) since Jul 11, 2026. Share price +4.5% over the past month.

Below-average quality, and screening another 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥1.54 to ¥2.95) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥10.13 ¥3.93 Fair Value ¥2.36 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range ¥3.93 – ¥10.13 · fair‑value band ¥1.54 – ¥2.95 · the ¥7.82 price screens above the ¥2.36 fair value. Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

Henan Taloph Pharmaceutical Stock Co (600222) currently trades at ¥7.82, while our model-based Fair Value estimate is ¥2.36, implying the stock looks roughly 69.8% overvalued today. The Quality Score stands at 48/100 (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, Henan Taloph Pharmaceutical Stock Co generated revenue of 1.8B CNY at a net margin of 3.4%. Revenue grew 8.3% year over year. It earns a return on equity of 4.0%. Net debt stands at 346M CNY. Fundamentals as of Aug 7, 2026

Our scenario range runs from ¥1.54 (bear case) to ¥2.95 (bull case); at ¥7.82, 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 17% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -70%, 600222 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
Growth DCF ¥0.8200 ¥1.12 ¥1.58 80
Residual Income ¥2.11 ¥2.10 ¥1.86 76
Rev-Margin DCF ¥2.13 ¥3.65 ¥5.46 74
All 26 models by family
DCF Models
FCF DCF ¥0.8100 ¥1.13 ¥1.62 38
Owner Earnings ¥2.37 ¥3.63 ¥5.56 31
5Y Revenue Exit ¥2.13 ¥3.70 ¥5.80 39
5Y EBITDA Exit ¥2.96 ¥5.31 ¥8.17 41
5Y P/E Exit ¥1.51 ¥2.50 ¥3.58 38
10Y Revenue Exit ¥1.56 ¥2.86 ¥4.78 36
10Y EBITDA Exit ¥2.16 ¥3.98 ¥6.60 37
10Y P/E Exit ¥1.25 ¥2.03 ¥3.07 35
Earnings-Based
Graham-Dodd ¥0.7300 ¥2.66 ¥3.59 54
Lynch FV ¥0.6300 ¥0.9000 ¥1.17 50
PEG = 1.0 ¥0.6300 ¥0.9000 ¥1.17 46
EPV ¥2.67 ¥3.05 ¥3.37 59
Dividend Discount
Gordon GGM ¥0.8000 ¥1.59 ¥2.40 70
DDM Multi-Stage ¥0.8000 ¥1.37 ¥1.68 61
Multiples
P/E Multiple ¥1.77 ¥2.36 ¥2.95 63
P/S Multiple ¥1.37 ¥1.82 ¥2.28 58
P/B Multiple ¥1.37 ¥1.82 ¥2.28 55
EV/EBIT ¥4.00 ¥5.24 ¥6.48 53
EV/EBITDA ¥4.55 ¥5.98 ¥7.40 54
EV/Revenue ¥2.94 ¥4.07 ¥5.21 43
Asset-Based
NCAV (Graham) ¥1.43 ¥1.92 ¥2.87 50
Growth DCF
Growth DCF ¥0.8200 ¥1.12 ¥1.58 80
Rev-Margin DCF ¥2.13 ¥3.65 ¥5.46 74
Economic Profit
Residual Income ¥2.11 ¥2.10 ¥1.86 76
ROIC Compounder ¥2.67 ¥3.19 ¥4.02 72
Growth Earnings
Growth-Adj P/E ¥1.23 ¥1.75 ¥2.28 68

Widest divergence: DCF Models (¥2.86) versus Earnings-Based (¥0.9000). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.8B CNY
Revenue growth (YoY) +8.3%
Net margin 3.4%
Return on equity 4.0%
Free cash flow 26.0M CNY FY2025
P/E ratio 69.4
More key figures
Operating margin 5.1%
EPS (TTM) ¥0.1100
Dividend yield 0.2%
EPS growth (YoY) +67.9%
Net debt 346M CNY FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 56

Profitability 26
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 57
Distance to the 52-week high (market factor)
Net Issuance 63
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

Henan Taloph Pharmaceutical Stock Co.,Ltd engages in the manufacture and sale of pharmaceutical preparations and Chinese herbal medicine slices in China.

Full company description

Henan Taloph Pharmaceutical Stock Co.,Ltd engages in the manufacture and sale of pharmaceutical preparations and Chinese herbal medicine slices in China. The company offers Shuanghuanglian oral liquid series, Shuangjinlian mixture, children's heat-clearing and cough-relieving oral liquid series, pediatric antipyretic oral liquid, Jiaweishanxiang Zhengqi compound preparation, honeysuckle dew, danshen oral liquid, Shengmai Yin, pediatric compound chicken gizzard chewable tablets, Chewable tablets, huperzine A tablets, Wuzi Yanzong oral liquid, compound motherwort oral liquid, etc. It is also involved in pharmaceutical research and development, and medicine and medicinal materials distribution. The company's medicine preparations are used in the treatment of respiratory system, cardiovascular and cerebrovascular, digestive system, nervous system, menstrual system, reproductive system, and gynecological diseases. Henan Taloph Pharmaceutical Stock Co.,Ltd was formerly known as Henan Joyline & Joysun Pharmaceutical Stock Co., Ltd. The company was founded in 1998 and is based in Zhengzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Henan Taloph Pharmaceutical Stock Co reported revenue of ¥1.8B in FY2025 versus ¥1.6B in FY2021, a compound +2.3%/yr. Reported net income was ¥60.0M in FY2025, compounding +77.9%/yr from FY2021.

Growth Quality 47/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.8B CNY
Latest YoY
−9.5%
Avg. growth/yr (3Y)
−3.6%
Avg. growth/yr (5Y)
+4.4%
Avg. growth/yr (29Y)
+10.5%
Revenue +2.3%/yr
FY21 ¥1.6B
FY22 ¥2.0B
FY23 ¥2.1B
FY24 ¥1.9B
FY25 ¥1.8B
Net income +77.9%/yr
FY21 ¥6.0M
FY22 −¥72.2M
FY23 ¥43.6M
FY24 ¥50.5M
FY25 ¥60.0M

600222 screens 70% 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). "Henan Taloph Pharmaceutical Stock Co Fair Value". https://www.fairvalue-calculator.com/stock/600222

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 48 · Below median
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth 8% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.04× · Lower than median

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

P/E (TTM) 69.4× · Pricier than 75% of peers
P/B 2.66× · Pricier than median
P/S (TTM) 2.39× · Pricier than median
P/FCF 24.3× · Pricier than 75% of peers
EV/EBITDA 22.0× · 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 7
FUTURE 42 · sector 20
PAST 16 · sector 23
HEALTH 98 · sector 97
DIVIDEND 4 · sector 34

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 7, 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 Henan Taloph Pharmaceutical Stock 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 Henan Taloph Pharmaceutical Stock Co (600222) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of ¥2.36 versus a price of ¥7.82, about −70% (overvalued).
What is the fair value of 600222?
Our model-based fair value for Henan Taloph Pharmaceutical Stock Co is ¥2.36 (as of Aug 7, 2026), built from audited fundamentals. The current price is ¥7.82.
What is the quality score of 600222?
Henan Taloph Pharmaceutical Stock Co has a Quality Score of 48/100. 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 Henan Taloph Pharmaceutical Stock Co (600222)?
Henan Taloph Pharmaceutical Stock Co reported trailing-twelve-month revenue of about 1.8B CNY (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 600222?
The net profit margin of Henan Taloph Pharmaceutical Stock Co is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Henan Taloph Pharmaceutical Stock Co pay a dividend?
Henan Taloph Pharmaceutical Stock Co currently shows a dividend yield of about 0.18% relative to its recent price (as of Aug 7, 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 Henan Taloph Pharmaceutical Stock 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.