EN DE

Well Lead Medical Co (603309) Fair Value & Analysis

Healthcare · CN · Market cap 3.4B CNY

WL Well Lead Medical Co 603309 · SHG
Price¥11.59
Fair Value¥5.75
Upside-50.4%
Quality61/100
Watch Well Lead Medical Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.7% net margin
Low debt · generates free cash flow
4.39% dividend yield
Mixed vs. peers (7/14)
Moderate moat 47/100
Evidence: High Range ¥4.31 – ¥7.19 Share as image

Fair value as of: Jul 11, 2026

From 25 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥11.87 to ¥5.75 (−51.6%) since Jun 24, 2026. Share price −2.1% over the past month.

A solid business, but screening 50% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥7.19). 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)

¥23.58 ¥9.24 Fair Value ¥5.75 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range ¥9.24 – ¥23.58 · fair‑value band ¥4.31 – ¥7.19 · the ¥11.59 price screens above the ¥5.75 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Well Lead Medical Co (603309) currently trades at ¥11.59, while our model-based Fair Value estimate is ¥5.75, implying the stock looks roughly 50.4% 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, Well Lead Medical Co generated revenue of 1.6B CNY at a net margin of 4.7%. Revenue grew 2.5% year over year. It earns a return on equity of 4.7%. Net debt stands at 258M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥4.31 (bear case) to ¥7.19 (bull case); at ¥11.59, 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 29% below its 52-week high and 3% 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 -50%, 603309 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 ¥4.72 ¥7.99 ¥13.13 80
Residual Income ¥4.52 ¥4.55 ¥4.18 76
Rev-Margin DCF ¥7.53 ¥13.79 ¥21.63 74
All 25 models by family
DCF Models
FCF DCF ¥4.74 ¥8.27 ¥13.99 38
5Y Revenue Exit ¥7.53 ¥14.00 ¥22.78 39
5Y EBITDA Exit ¥9.96 ¥18.89 ¥30.02 41
5Y P/E Exit ¥4.01 ¥6.92 ¥10.15 38
10Y Revenue Exit ¥6.18 ¥11.87 ¥20.53 36
10Y EBITDA Exit ¥8.04 ¥15.32 ¥26.31 37
10Y P/E Exit ¥4.22 ¥6.87 ¥10.44 35
Earnings-Based
Graham-Dodd ¥1.78 ¥7.55 ¥10.31 54
Lynch FV ¥1.93 ¥2.75 ¥3.58 50
PEG = 1.0 ¥1.93 ¥2.75 ¥3.58 46
EPV ¥8.11 ¥9.44 ¥10.58 59
Dividend Discount
Gordon GGM ¥4.79 ¥9.55 ¥14.45 70
DDM Multi-Stage ¥4.79 ¥8.25 ¥10.08 61
Multiples
P/E Multiple ¥4.31 ¥5.75 ¥7.19 63
P/S Multiple ¥3.33 ¥4.45 ¥5.56 58
P/B Multiple ¥3.33 ¥4.45 ¥5.56 55
EV/EBIT ¥13.01 ¥17.44 ¥21.88 53
EV/EBITDA ¥13.92 ¥18.66 ¥23.40 54
EV/Revenue ¥9.20 ¥13.27 ¥17.34 43
Asset-Based
NCAV (Graham) ¥3.02 ¥4.04 ¥6.04 50
Growth DCF
Growth DCF ¥4.72 ¥7.99 ¥13.13 80
Rev-Margin DCF ¥7.53 ¥13.79 ¥21.63 74
Economic Profit
Residual Income ¥4.52 ¥4.55 ¥4.18 76
ROIC Compounder ¥8.83 ¥11.77 ¥15.65 72
Growth Earnings
Growth-Adj P/E ¥3.34 ¥4.77 ¥6.20 68

Widest divergence: DCF Models (¥11.87) versus Earnings-Based (¥2.75). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.6B CNY
Revenue growth (YoY) +2.5%
Net margin 4.7%
Return on equity 4.7%
Free cash flow 124M CNY FY2025
P/E ratio 43.4
More key figures
Operating margin 22.7%
EPS (TTM) ¥0.2700
Dividend yield 4.4%
EPS growth (YoY) +5.0%
Net debt 258M CNY FY2025

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 60 · Market factors (momentum, volatility) 38

Profitability 34
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 15
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

Well Lead Medical Co., Ltd. engages in the development, production, and sale of medical devices in urology, endourology, anaesthesia, respiratory, hemodialysis, and pain management areas worldwide.

Full company description

Well Lead Medical Co., Ltd. engages in the development, production, and sale of medical devices in urology, endourology, anaesthesia, respiratory, hemodialysis, and pain management areas worldwide. It provides urology products, including Foley catheter, Nelaton catheters, urine collection products, and accessories; endourology products, such as the ClearPetra family system, ureterorenoscope, guide wires, ureteral stent, urethral and ureteral dilation, and stone retrieval basket; anesthesia products, comprising endotracheal tubes, intubation accessories, laryngeal masks, endobronchial and tracheostomy tubes, anesthesia breathing circuits and accessories, and nasopharyngeal and oropharyngeal airway products. The company also offers respiratory products, including oxygen and aerosol therapy products, and capnography mask and cannula products; drainage/suction/gastroenterology products, such as drainage systems, Yankauer handles, suction catheters, and stomach and feeding tubes; hemodialysis blood tubing set; home care products, including male external catheter and convicath intermittent catheter; and ambulatory infusion pump for pain management. Well Lead Medical Co., Ltd. was founded in 1998 and is based in Guangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Well Lead Medical Co reported revenue of ¥1.6B in FY2025 versus ¥1.1B in FY2021, a compound +9.9%/yr. Reported net income was ¥76.3M in FY2025, compounding −7.9%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.6B CNY
Latest YoY
+8.1%
Avg. growth/yr (3Y)
+6.2%
Avg. growth/yr (5Y)
+7.6%
Avg. growth/yr (14Y)
+11.7%
Revenue +9.9%/yr
FY21 ¥1.1B
FY22 ¥1.4B
FY23 ¥1.4B
FY24 ¥1.5B
FY25 ¥1.6B
Net income −7.9%/yr
FY21 ¥106M
FY22 ¥167M
FY23 ¥192M
FY24 ¥219M
FY25 ¥76.3M

603309 screens 50% overvalued. Compare with Intuitive Surgical, 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). "Well Lead Medical Co Fair Value". https://www.fairvalue-calculator.com/stock/603309

Peer Group

Medical Instruments & Supplies · 203 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 · Above median
Fair Value upside −50% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 7% · Above median
Net margin (TTM) 5% · Below median
Operating margin (TTM) 23% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 4.4% · Top 25%
Debt / equity 0.19× · Higher than median

Valuation Multiples vs Medical Instruments & Supplies median · lower = cheaper

P/E (TTM) 43.4× · Pricier than median
P/B 1.94× · Pricier than median
P/S (TTM) 2.09× · Cheaper than median
P/FCF 4.1× · Cheaper than median
EV/EBITDA 9.5× · Cheaper 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 0 · sector 0
FUTURE 13 · sector 27
PAST 19 · sector 25
HEALTH 90 · sector 96
DIVIDEND 88 · sector 32

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 Medical Instruments & Supplies stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Intuitive Surgical, Inc ISRG $402.33 $150.04 -63%
EssilorLuxottica Société anonyme 1EL €172.45 €68.55 -60%
Medline Inc MDLN $41.11 $30.15 -27%
Becton, Dickinson and Company BDX $150.65 $103.53 -31%
Alcon Inc ALC $70.26 $39.78 -43%
ResMed Inc RMD $203.87 $187.89 -8%
West Pharmaceutical Services, Inc WST $353.71 $143.97 -59%
Straumann Holding STMN CHF 106.00 CHF 47.31 -55%
Sartorius Stedim Biotech S.A DIM €188.50 €51.16 -73%
Coloplast A/S COLOB kr 414.00 kr 382.22 -8%

Compare Well Lead Medical 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 Well Lead Medical Co (603309) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥5.75 versus a price of ¥11.59, about −50% (overvalued).
What is the fair value of 603309?
Our model-based fair value for Well Lead Medical Co is ¥5.75 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥11.59.
What is the quality score of 603309?
Well Lead Medical 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 Well Lead Medical Co (603309)?
Well Lead Medical Co reported trailing-twelve-month revenue of about 1.6B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603309?
The net profit margin of Well Lead Medical Co is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does Well Lead Medical Co pay a dividend?
Well Lead Medical Co currently shows a dividend yield of about 4.39% relative to its recent price (as of Jul 11, 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 Well Lead Medical 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.