EN DE

Guangzhou Kingmed Diagnostics Group (603882) Fair Value & Analysis

Healthcare · CN · Market cap 11.4B CNY

GK Guangzhou Kingmed Diagnostics Group 603882 · SHG
Price¥28.97
Fair Value¥12.78
Upside-55.9%
Quality60/100
Watch Guangzhou Kingmed Diagnostics Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.7% net margin
Low debt · generates free cash flow
3.48% dividend yield
Trails peers (5/13)
Narrow moat 23/100
Evidence: High Range ¥10.55 – ¥15.00 Share as image

Fair value as of: Jul 11, 2026

From 15 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥23.73 to ¥12.78 (−46.1%) since Jun 24, 2026. Share price +26.2% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥15.00). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥159.45 ¥22.16 Fair Value ¥12.78 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 ¥22.16 – ¥159.45 · fair‑value band ¥10.55 – ¥15.00 · the ¥28.97 price screens above the ¥12.78 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

Guangzhou Kingmed Diagnostics Group (603882) currently trades at ¥28.97, while our model-based Fair Value estimate is ¥12.78, implying the stock looks roughly 55.9% overvalued today. The Quality Score stands at 60/100 (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, Guangzhou Kingmed Diagnostics Group generated revenue of 5.9B CNY at a net margin of -1.7%. Revenue declined 7.9% year over year. It earns a return on equity of -1.4%. The balance sheet holds a net cash position of 1.8B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥10.55 (bear case) to ¥15.00 (bull case); at ¥28.97, 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 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -48% fair-value upside, at -56%, 603882 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 ¥26.04 ¥41.12 ¥66.25 80
Rev-Margin DCF ¥14.96 ¥19.59 ¥25.53 74
ROIC Compounder ¥9.40 ¥10.14 ¥10.80 72
All 15 models by family
DCF Models
FCF DCF ¥26.10 ¥42.26 ¥69.74 38
5Y Revenue Exit ¥14.96 ¥19.40 ¥24.91 39
5Y EBITDA Exit ¥21.01 ¥31.67 ¥44.67 41
10Y Revenue Exit ¥18.42 ¥23.81 ¥31.12 36
10Y EBITDA Exit ¥22.56 ¥32.71 ¥47.39 37
Earnings-Based
EPV ¥9.40 ¥10.14 ¥10.80 59
Dividend Discount
Gordon GGM ¥8.20 ¥17.06 ¥27.06 70
DDM Multi-Stage ¥8.20 ¥14.38 ¥17.90 61
Multiples
EV/EBIT ¥11.58 ¥13.80 ¥16.03 53
EV/EBITDA ¥19.80 ¥24.76 ¥29.72 54
EV/Revenue ¥9.67 ¥11.71 ¥13.75 43
Asset-Based
NCAV (Graham) ¥7.26 ¥9.73 ¥14.53 50
Growth DCF
Growth DCF ¥26.04 ¥41.12 ¥66.25 80
Rev-Margin DCF ¥14.96 ¥19.59 ¥25.53 74
Economic Profit
ROIC Compounder ¥9.40 ¥10.14 ¥10.80 72

Widest divergence: DCF Models (¥31.67) versus Asset-Based (¥9.73). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.9B CNY
Revenue growth (YoY) -7.9%
Net margin -1.7%
Return on equity -1.4%
Free cash flow 779M CNY FY2025
Operating margin 5.4%
More key figures
EPS (TTM) ¥-0.2200
Dividend yield 3.5%
EPS growth (YoY) +24.4%
Net cash 1.8B CNY FY2024

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 62 · Market factors (momentum, volatility) 46

Profitability 21
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 35
Distance to the 52-week high (market factor)
Net Issuance 85
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

Guangzhou Kingmed Diagnostics Group Co., Ltd. provides medical diagnosis services in China. It also provides health check-up, cold chain logistics, and other services. Guangzhou Kingmed Diagnostics Group Co., Ltd. was founded in 2006 and is headquartered in Guangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangzhou Kingmed Diagnostics Group reported revenue of ¥6.0B in FY2025 versus ¥11.9B in FY2021, a compound −15.7%/yr. Reported net income was −¥173M in FY2025.

Growth Quality 23/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
6.0B CNY
Latest YoY
−16.1%
Avg. growth/yr (3Y)
−27.0%
Avg. growth/yr (5Y)
−6.1%
Avg. growth/yr (13Y)
+15.0%
Revenue −15.7%/yr
FY21 ¥11.9B
FY22 ¥15.5B
FY23 ¥8.5B
FY24 ¥7.2B
FY25 ¥6.0B
Net income
FY21 ¥2.2B
FY22 ¥2.8B
FY23 ¥643M
FY24 −¥381M
FY25 −¥173M

603882 screens 56% overvalued. Compare with Thermo Fisher Scientific 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). "Guangzhou Kingmed Diagnostics Group Fair Value". https://www.fairvalue-calculator.com/stock/603882

Peer Group

Diagnostics & Research · 136 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 60 · Above median
Fair Value upside −56% · Below median
Return on assets -0% · Below median
Net margin (TTM) -2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -8% · Bottom 25%
Dividend yield (TTM) 3.5% · Top 25%
Debt / equity 0.09× · Higher than median

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/B 0.25× · Cheaper than 75% of peers
P/S (TTM) 0.29× · Cheaper than 75% of peers
P/FCF 2.2× · Cheaper than median
PEG 2.00× · 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 0 · sector 0
FUTURE 0 · sector 27
PAST 0 · sector 10
HEALTH 96 · sector 96
DIVIDEND 70 · sector 21

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 Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
Danaher Corporation DHR $199.66 $103.88 -48%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%

Compare Guangzhou Kingmed Diagnostics Group 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 Guangzhou Kingmed Diagnostics Group (603882) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥12.78 versus a price of ¥28.97, about −56% (overvalued).
What is the fair value of 603882?
Our model-based fair value for Guangzhou Kingmed Diagnostics Group is ¥12.78 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥28.97.
What is the quality score of 603882?
Guangzhou Kingmed Diagnostics Group has a Quality Score of 60/100. 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 Guangzhou Kingmed Diagnostics Group (603882)?
Guangzhou Kingmed Diagnostics Group reported trailing-twelve-month revenue of about 5.9B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603882?
The net profit margin of Guangzhou Kingmed Diagnostics Group is about -1.7%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Guangzhou Kingmed Diagnostics Group pay a dividend?
Guangzhou Kingmed Diagnostics Group currently shows a dividend yield of about 3.48% 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 Guangzhou Kingmed Diagnostics Group 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.