XIAO FANG ORD A (SHH) EQSW Exp: (603207) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of XIAO FANG ORD A (SHH) EQSW Exp: ¥17.05, price ¥24.84, upside -31.4%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch XIAO FANG ORD A (SHH) EQSW Exp: for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
25‑month range ¥19.14 – ¥37.14 · fair‑value band ¥12.22 – ¥23.31 · the ¥24.84 price screens above the ¥17.05 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow XIAO FANG ORD A (SHH) EQSW Exp: in your weekly email
Every Wednesday you see whether XIAO FANG ORD A (SHH) EQSW Exp: 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.
Shanghai Xiao Fang Pharmaceutical Co.,Ltd. produces and sells medicines in China. It offers medicines in the areas of gastroenterology, dermatology, orthopedics and traumatology, five senses, and disinfection. Shanghai Xiao Fang Pharmaceutical Co.,Ltd. was founded in 1993 and is based in Shanghai, China.
Stock analysis
XIAO FANG ORD A (SHH) EQSW Exp: (603207) currently trades at ¥24.84, while our model-based Fair Value estimate is ¥17.05, implying the stock looks roughly 45.7% overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of ¥25.31 per share, and 6 of the 26 models we run sit above the ¥24.84 price.
Bear case: the Asset-Based group reads lowest at ¥4.56, and 20 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥12.22 (bear) to ¥23.31 (bull), the price of ¥24.84 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 62/100 (solid quality), in the Healthcare sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
XIAO FANG ORD A (SHH) EQSW Exp: reported revenue of 525M CNY in FY2025 versus 402M CNY in FY2021, a compound +6.9%/yr. Reported net income was 207M CNY in FY2025, compounding +13.2%/yr from FY2021.
Key figures
Market cap 4.0B CNY (≈ $595M) · P/E ratio 19.6 · P/S ratio 7.73 · EPS (TTM) ¥1.27 · Dividend yield 4.3% · Net margin 39.5% · Return on equity 16.7% · Return on assets (EBIT) 30.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
The share trades about 27% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −8% fair-value upside, at −31%, 603207 screens richer than that median.
Fair Value models
Bear ¥12.22Fair Value ¥17.05Bull ¥23.31
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.1463 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.Evidence ⓘEvidence = 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.69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.7%
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.
+4.8%
’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.
+8.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.2%
Dividend (yield on the price)4.3%
Profit margin 2021 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.38% → 46%
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).
+23.7%
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 +21.7% a year for the price.
Compare XIAO FANG ORD A (SHH) EQSW Exp: 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.Drug Manufacturers - Specialty & Generic · 626 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside−31% · Below median
Profitability
Return on equity (TTM)17% · Top 25%
Return on assets11% · Top 25%
Net margin (TTM)38% · Top 25%
Operating margin (TTM)45% · Top 25%
Growth and dividend
Revenue growth13% · Above median
Dividend yield (TTM)4.3% · Top 25%
Valuation Multiplesvs Drug Manufacturers - Specialty & Generic median · lower = cheaper
P/E (TTM)19.6× · Cheaper than median
P/B3.65× · Priciest 25%
P/S (TTM)7.36× · Priciest 25%
P/FCF5.6× · Pricier than median
EV/EBITDA14.1× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 14
FUTURE (revenue growth)65· sector 21
PAST (return on equity)67· sector 27
HEALTH (low debt)0· sector 96
DIVIDEND (yield)86· sector 32
VALUE 0: the price sits above our fair-value range.
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). "XIAO FANG ORD A (SHH) EQSW Exp: Fair Value". https://www.fairvalue-calculator.com/stock/603207
Frequently asked questions
Is XIAO FANG ORD A (SHH) EQSW Exp: (603207) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥17.05 versus a price of ¥24.84, about −31% upside (overvalued).
What is the fair value of 603207?
Our model-based fair value for XIAO FANG ORD A (SHH) EQSW Exp: is ¥17.05 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥24.84.
What is the quality score of 603207?
XIAO FANG ORD A (SHH) EQSW Exp: has a Quality Score of 62/100. 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Our model-based price target is the fair value of ¥17.05 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario ¥12.22, optimistic scenario ¥23.31. It is a calculation from audited fundamentals, not an analyst target.
What is the XIAO FANG ORD A (SHH) EQSW Exp: stock forecast for 2026?
Our models put fair value at ¥17.05, about −31% upside versus a price of ¥24.84 (overvalued). Cautious scenario ¥12.22, optimistic scenario ¥23.31. The calculation is refreshed regularly with new filings.
What is the revenue of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
XIAO FANG ORD A (SHH) EQSW Exp: reported trailing-twelve-month revenue of about 542M CNY (latest available figure, as of Sep 24, 2026).
Does XIAO FANG ORD A (SHH) EQSW Exp: pay a dividend?
XIAO FANG ORD A (SHH) EQSW Exp: currently shows a dividend yield of about 4.31% relative to its recent price (as of Sep 24, 2026).
What growth is priced into XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
For today's price to be fair in a discounted-cash-flow model, XIAO FANG ORD A (SHH) EQSW Exp: would have to grow free cash flow by +23.7 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +6.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 603207 use?
Our models discount XIAO FANG ORD A (SHH) EQSW Exp: at 11.9 %: a base by market capitalisation (small), 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 XIAO FANG ORD A (SHH) EQSW Exp: that is +23.7 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has XIAO FANG ORD A (SHH) EQSW Exp: (603207) delivered so far?
Over the past 4 years revenue at XIAO FANG ORD A (SHH) EQSW Exp: grew +6.9 % a year. The price currently implies +23.7 % per year free-cash-flow growth a 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207) growing?
The median revenue growth in the sector is +0.0 % a year. That is the yardstick for the growth priced into XIAO FANG ORD A (SHH) EQSW Exp: (+23.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The free-cash-flow yield on the price is 2.67 %: that much free cash flow XIAO FANG ORD A (SHH) EQSW Exp: produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For XIAO FANG ORD A (SHH) EQSW Exp: it is ¥17.05 per share (as of Sep 24, 2026), against a price of ¥24.84. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is XIAO FANG ORD A (SHH) EQSW Exp: stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 603207 trades above its calculated fair value: price ¥24.84, fair value ¥17.05, a gap of about −31% (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 603207?
No. The price is what the market pays today (¥24.84); the fair value is what the company's own numbers justify (¥17.05). For XIAO FANG ORD A (SHH) EQSW Exp: the two are ¥7.79 per share apart. That gap is exactly why we show both numbers side by side.
How much is XIAO FANG ORD A (SHH) EQSW Exp: worth?
The market values XIAO FANG ORD A (SHH) EQSW Exp: at about 4.0B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥24.84; our models calculate a fair value of ¥17.05 per share.
What do the bullish and bearish scenarios say about 603207?
Our models span a range for XIAO FANG ORD A (SHH) EQSW Exp:: cautious scenario ¥12.22, base ¥17.05, optimistic ¥23.31 per share (as of Sep 24, 2026, price ¥24.84). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603207?
XIAO FANG ORD A (SHH) EQSW Exp: trades at a price-to-earnings ratio of 19.6 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥17.05 is built from several models across several years. Other multiples: P/B 3.7, P/S 7.4, EV/EBITDA 14.1.
How solid is the balance sheet of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Balance-sheet figures for XIAO FANG ORD A (SHH) EQSW Exp: (as of Sep 24, 2026): return on equity 16.7%. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 603207 from its 52-week high?
XIAO FANG ORD A (SHH) EQSW Exp: trades at ¥24.84, about 27% below its 52-week high of ¥34.20 and 16% above the low of ¥21.50 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ¥17.05 is for.
Which stocks are comparable to XIAO FANG ORD A (SHH) EQSW Exp:?
From the same area (Healthcare) we also value Merck KGaA, Takeda Pharmaceutical Company, Jiangsu Hengrui Pharmaceuticals Co, Sun Pharmaceutical Industries Limited, 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 XIAO FANG ORD A (SHH) EQSW Exp: stock attractive at the current price?
The data as of Sep 24, 2026: price ¥24.84, calculated fair value ¥17.05 (−31%), Quality Score 62/100, 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 603207 calculated?
We run XIAO FANG ORD A (SHH) EQSW Exp: through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥17.05, 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 14.1 % above its aggregate fair value. XIAO FANG ORD A (SHH) EQSW Exp: 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The closing price on Sep 23, 2026 was ¥24.84. Our model-based fair value is ¥17.05, about −31% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with XIAO FANG ORD A (SHH) EQSW Exp: right now?
The price sits above even our optimistic bull case (¥23.31). The favourable scenario is already priced in. Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥12.22 to ¥23.31) leaves room in how you read the outcome.
Key figures of XIAO FANG ORD A (SHH) EQSW Exp:
How large is the market capitalisation of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The market capitalisation of XIAO FANG ORD A (SHH) EQSW Exp: is 4.0B CNY (≈ $595M). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The price-to-sales ratio of XIAO FANG ORD A (SHH) EQSW Exp: is 7.73 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Earnings per share at XIAO FANG ORD A (SHH) EQSW Exp: are ¥1.27 (price ÷ EPS = P/E 19.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The dividend yield of XIAO FANG ORD A (SHH) EQSW Exp: is 4.3% (payout 84.3%). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The net margin of XIAO FANG ORD A (SHH) EQSW Exp: is 39.5% (fiscal year 2025). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The return on equity (ROE) of XIAO FANG ORD A (SHH) EQSW Exp: is 16.7% (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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
On an EBIT basis the return on assets of XIAO FANG ORD A (SHH) EQSW Exp: is 30.4% (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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
The operating margin of XIAO FANG ORD A (SHH) EQSW Exp: is 44.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Revenue at XIAO FANG ORD A (SHH) EQSW Exp: is growing +12.9% versus a year earlier (3y avg +4.8%). 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 XIAO FANG ORD A (SHH) EQSW Exp: (603207)?
Earnings per share at XIAO FANG ORD A (SHH) EQSW Exp: are growing −5.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch XIAO FANG ORD A (SHH) EQSW Exp: in the live analysis
One click puts XIAO FANG ORD A (SHH) EQSW Exp: on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
