EN DE

Shanghai No.1 Pharmacy Co (600833) Fair Value & Analysis

Healthcare · CN · Market cap 2.2B CNY

SN Shanghai No.1 Pharmacy Co 600833 · SHG
Price¥11.01
Fair Value¥4.40
Upside-60.0%
Quality61/100
Watch Shanghai No.1 Pharmacy Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.6% net margin
Low debt · generates free cash flow
0.78% dividend yield
Trails peers (4/13)
Narrow moat 26/100
Evidence: High Range ¥4.02 – ¥5.50 Share as image

Fair value as of: Aug 8, 2026

From 26 valuation models · updated 2 days ago

Share price +14.4% over the past month.

A solid business, but screening 60% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.50). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥16.34 ¥7.73 Fair Value ¥4.40 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ¥7.73 – ¥16.34 · fair‑value band ¥4.02 – ¥5.50 · the ¥11.01 price screens above the ¥4.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

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

Analysis

Shanghai No.1 Pharmacy Co (600833) currently trades at ¥11.01, while our model-based Fair Value estimate is ¥4.40, implying the stock looks roughly 60.0% overvalued today. The Quality Score stands at 61/100 (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, Shanghai No.1 Pharmacy Co generated revenue of 2.1B CNY at a net margin of 3.6%. Revenue declined 3.9% year over year. It earns a return on equity of 6.6%. The balance sheet holds a net cash position of 225M CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥4.02 (bear case) to ¥5.50 (bull case); at ¥11.01, 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 31% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -14% fair-value upside, at -60%, 600833 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 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 ¥6.16 ¥10.57 ¥17.68 80
Residual Income ¥3.97 ¥4.05 ¥3.86 76
Rev-Margin DCF ¥3.18 ¥3.93 ¥5.55 74
All 26 models by family
DCF Models
FCF DCF ¥6.48 ¥9.28 ¥18.04 38
Owner Earnings ¥8.70 ¥17.72 ¥35.98 31
5Y Revenue Exit ¥3.04 ¥3.58 ¥4.66 39
5Y EBITDA Exit ¥5.29 ¥8.13 ¥13.69 41
5Y P/E Exit ¥5.77 ¥11.04 ¥18.17 38
10Y Revenue Exit ¥4.09 ¥5.73 ¥6.24 36
10Y EBITDA Exit ¥5.71 ¥10.46 ¥18.54 37
10Y P/E Exit ¥6.05 ¥11.49 ¥20.30 35
Earnings-Based
Graham-Dodd ¥1.76 ¥12.28 ¥17.23 54
Lynch FV ¥6.34 ¥9.06 ¥11.78 50
PEG = 1.0 ¥6.34 ¥9.06 ¥11.78 46
EPV ¥1.45 ¥1.48 ¥1.50 59
Dividend Discount
Gordon GGM ¥2.00 ¥3.98 ¥6.03 70
DDM Multi-Stage ¥2.00 ¥3.44 ¥4.21 61
Multiples
P/E Multiple ¥4.08 ¥5.44 ¥6.79 63
P/S Multiple ¥3.30 ¥4.40 ¥5.50 58
P/B Multiple ¥3.30 ¥4.40 ¥5.50 55
EV/EBIT ¥1.76 ¥1.93 ¥2.09 53
EV/EBITDA ¥4.69 ¥5.83 ¥6.97 54
EV/Revenue ¥1.62 ¥1.77 ¥1.92 43
Asset-Based
NCAV (Graham) ¥2.60 ¥3.49 ¥5.21 50
Growth DCF
Growth DCF ¥6.16 ¥10.57 ¥17.68 80
Rev-Margin DCF ¥3.18 ¥3.93 ¥5.55 74
Economic Profit
Residual Income ¥3.97 ¥4.05 ¥3.86 76
ROIC Compounder ¥1.45 ¥1.48 ¥1.50 72
Growth Earnings
Growth-Adj P/E ¥8.30 ¥11.85 ¥15.41 68

Widest divergence: Growth Earnings (¥11.85) versus Economic Profit (¥1.48). Highest evidence: Growth DCF (80).

Notify me when 600833 reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.1B CNY
Revenue growth (YoY) -3.9%
Net margin 3.6%
Return on equity 6.6%
Free cash flow 73.0M CNY FY2025
P/E ratio 29.4
More key figures
Operating margin -0.3%
EPS (TTM) ¥0.3400
Dividend yield 0.8%
EPS growth (YoY) +392%
Net cash 225M CNY FY2024

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 38

Profitability 39
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 83
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

Shanghai No.1 Pharmacy Co.,Ltd., together with its subsidiaries, engages in the retail and wholesale of pharmaceutical products in China. It sells food, medical equipment, health convenience products, and other commodities. The company serves medical institutions, pharmacies, commodity distribution companies, and franchise stores. Shanghai No. 1 Pharmacy Co.

Full company description

Shanghai No.1 Pharmacy Co.,Ltd., together with its subsidiaries, engages in the retail and wholesale of pharmaceutical products in China. It sells food, medical equipment, health convenience products, and other commodities. The company serves medical institutions, pharmacies, commodity distribution companies, and franchise stores. Shanghai No. 1 Pharmacy Co.,Ltd. was founded in 1992 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai No.1 Pharmacy Co reported revenue of ¥2.1B in FY2025 versus ¥1.4B in FY2021, a compound +11.1%/yr. Reported net income was ¥57.7M in FY2025, compounding +4.0%/yr from FY2021.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.1B CNY
Latest YoY
+11.2%
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.
−7.1%
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.
+6.1%
Avg. growth/yr (33Y) 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.
+13.1%
Revenue +11.1%/yr
FY21 ¥1.4B
FY22 ¥2.7B
FY23 ¥1.8B
FY24 ¥1.9B
FY25 ¥2.1B
Net income +4.0%/yr
FY21 ¥49.4M
FY22 ¥144M
FY23 ¥89.3M
FY24 ¥163M
FY25 ¥57.7M
Character of growth · EPS growth decomposed (2013-2024) +15.1 % p.a.
Revenue per share +4.7 pp

of which total revenue +4.6 pp · buybacks/dilution +0.1 pp

EBIT margin +10.7 pp
Tax rate +0.0 pp
Residual (interest, one-offs) −0.3 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).

600833 screens 60% overvalued. Compare with JD Health International Inc →

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). "Shanghai No.1 Pharmacy Co Fair Value". https://www.fairvalue-calculator.com/stock/600833

Peer Group

Pharmaceutical Retailers · 61 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 61 · Top 25%
Fair Value upside −60% · Bottom 25%
Return on equity (TTM) 7% · Above median
Return on assets -0% · Below median
Net margin (TTM) 4% · Top 25%
Operating margin (TTM) -0% · Bottom 25%
Revenue growth -4% · Below median
Dividend yield (TTM) 0.8% · Bottom 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Pharmaceutical Retailers median · lower = cheaper

P/E (TTM) 29.4× · Pricier than median
P/B 1.92× · Pricier than median
P/S (TTM) 1.06× · Pricier than 75% of peers
P/FCF 4.5× · 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 19
FUTURE 0 · sector 19
PAST 26 · sector 19
HEALTH 98 · sector 97
DIVIDEND 16 · sector 66

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 Pharmaceutical Retailers stocks, each showing price versus our Fair Value estimate (as of Aug 8, 2026).

Stock Price Fair Value vs Fair Value
JD Health International Inc 6618 HK$39.20 HK$33.28 -15%
Raia Drogasil S.A RADL3 R$18.20 R$15.58 -14%
Yifeng Pharmacy Chain Co 603939 ¥20.24 ¥29.07 +44%
DaShenLin Pharmaceutical Group 603233 ¥17.81 ¥23.86 +34%
Corporativo Fragua, S.A. FRAGUAB 463.00 MXN 821.18 MXN +77%
LBX Pharmacy Chain Joint Stock Company 603883 ¥11.51 ¥10.57 -8%
MedPlus Health Services Limited MEDPLUS ₹690.20 ₹379.25 -45%
Yixintang Pharmaceutical Group 002727 ¥11.46 ¥9.45 -18%
Anhui Huaren Health Pharmaceutical Co 301408 ¥14.40 ¥10.05 -30%
Apotea AB APOTEA kr 74.75 kr 43.95 -41%

Compare Shanghai No.1 Pharmacy 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 Shanghai No.1 Pharmacy Co (600833) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥4.40 versus a price of ¥11.01, about −60% (overvalued).
What is the fair value of 600833?
Our model-based fair value for Shanghai No.1 Pharmacy Co is ¥4.40 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥11.01.
What is the quality score of 600833?
Shanghai No.1 Pharmacy Co 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 revenue of Shanghai No.1 Pharmacy Co (600833)?
Shanghai No.1 Pharmacy Co reported trailing-twelve-month revenue of about 2.1B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600833?
The net profit margin of Shanghai No.1 Pharmacy Co is about 3.6%, meaning it keeps roughly 3.6% of revenue as net income. Based on the latest reported figures.
Does Shanghai No.1 Pharmacy Co pay a dividend?
Shanghai No.1 Pharmacy Co currently shows a dividend yield of about 0.78% relative to its recent price (as of Aug 8, 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 Shanghai No.1 Pharmacy 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.