Subscribe

Shandong Wit Dyne Health Co.,Ltd. (000915.SZ)

CNY25.75 +0.76 (+3.04%)
CN SHZ Healthcare Drug Manufacturers - Specialty & Generic
Address Walter Plaza 250061
Jinan, CN
CEO Jie Yang
Website sd-wit.com
IPO 1999-06-09
ISIN CNE000000Z28

Explore sections of this company profile

Description

Shandong Wit Dyne Health Co., Ltd., founded on June 26, 1993, and headquartered in Jinan, China, dedicates its operations to the investigation, creation, and manufacture of pharmaceuticals and health solutions tailored for children. The company offers a wide array of products, which include vitamin A and D drops, effervescent granules containing compound calcium carbonate, licorice zinc granules, iron dextran granules, and pediatric ibuprofen suppositories. Its offerings further extend to specialized medications such as azithromycin granules, dimercaptosuccinic acid capsules, rifaximin dry suspension, and oral rehydration salt powder.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY25.75 +0.76 (+3.04%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
-0.04
Float Shares
160.47M
Free Float %
68.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.25% -2.53% -4.61% -15.29% -19.77% -17.31% -9.78% -28.29% -8.60% +11.60% +553.59%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
25.75
DCF (Unlevered) 72.98 +183.4%
DCF (Levered) 152.40 +491.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
12.43
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - Specialty & Generic: +6.8%
    +4.4% Q1'26: -33.1% (vs Q1'25)
  • EPS growth Drug Manufacturers - Specialty & Generic: +16.5%
    +3.6% Q1'26: -39.7% (vs Q1'25)
  • FCF margin FCF growth · Drug Manufacturers - Specialty & Generic: +32.3%
    +53.7% Q1'26: +0.9% (vs Q1'25)
  • EBIT margin Drug Manufacturers - Specialty & Generic: +13.0%
    +53.6% Q1'26: +56.4% (vs Q1'25)
  • ROIC Drug Manufacturers - Specialty & Generic: +6.5%
    +93.5% Q1'26: +61.0% (vs Q1'25)
  • Share dilution Drug Manufacturers - Specialty & Generic: +0.0%
    +0.1% Q1'26: +0.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Drug Manufacturers - Specialty & Generic: -0.10×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.00) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 73.27 Current price: 25.75
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.23B
est: 1.23B (0.0%)
1.54B
est: 1.70B (-9.1%)
1.77B
est: 1.95B (-9.2%)
1.53B
est: 2.41B (-36.6%)
1.80B
est: 1.75B (+2.7%)
1.82B
est: 2.02B (-9.7%)
2.03B
est: 2.03B (-0.3%)
2.34B
est: 2.33B (+0.6%)
2.48B
est: 2.28B (+9.0%)
2.13B
est: 1.99B (+7.4%)
2.23B
est: 2.32B (-3.9%)
2.14B
2.14B – 2.14B
-7.6% YoY
2.26B
2.26B – 2.26B
+5.6% YoY
2.38B
2.38B – 2.38B
+5.3% YoY
EBITDA
382.37M
est: 582.81M (-34.4%)
464.37M
est: 803.08M (-42.2%)
571.58M
est: 919.92M (-37.9%)
347.47M
est: 1.14B (-69.5%)
447.48M
est: 828.60M (-46.0%)
629.51M
est: 952.92M (-33.9%)
846.14M
est: 961.42M (-12.0%)
1.20B
est: 1.10B (+9.3%)
1.33B
est: 1.08B (+23.4%)
1.18B
est: 1.38B (-14.4%)
1.26B
est: 1.60B (-21.2%)
1.48B
1.48B – 1.48B
-7.6% YoY
1.57B
1.57B – 1.57B
+5.6% YoY
1.65B
1.65B – 1.65B
+5.3% YoY
EBIT
345.96M
est: 542.62M (-36.2%)
423.83M
est: 747.69M (-43.3%)
528.70M
est: 856.48M (-38.3%)
299.49M
est: 1.06B (-71.8%)
390.80M
est: 771.46M (-49.3%)
564.09M
est: 887.20M (-36.4%)
776.89M
est: 895.12M (-13.2%)
1.13B
est: 1.02B (+10.7%)
1.26B
est: 1.00B (+25.2%)
1.10B
est: 1.32B (-16.0%)
1.19B
est: 1.54B (-22.3%)
1.42B
1.42B – 1.42B
-7.6% YoY
1.50B
1.50B – 1.50B
+5.6% YoY
1.58B
1.58B – 1.58B
+5.3% YoY
Net Income
152.46M
est: 153.24M (-0.5%)
198.39M
est: 229.85M (-13.7%)
243.20M
est: 299.98M (-18.9%)
129.69M
est: 400.76M (-67.6%)
204.10M
est: 203.89M (+0.1%)
290.76M
est: 311.70M (-6.7%)
380.26M
est: 382.01M (-0.5%)
526.86M
est: 546.06M (-3.5%)
585.26M
est: 564.81M (+3.6%)
515.59M
est: 474.06M (+8.8%)
535.08M
est: 558.55M (-4.2%)
506.92M
506.92M – 506.92M
-9.2% YoY
542.12M
542.12M – 542.12M
+6.9% YoY
577.33M
577.33M – 577.33M
+6.5% YoY
SGA
396.45M
est: 315.66M (+25.6%)
477.99M
est: 434.96M (+9.9%)
592.60M
est: 498.25M (+18.9%)
560.32M
est: 616.78M (-9.2%)
585.81M
est: 448.79M (+30.5%)
412.03M
est: 516.12M (-20.2%)
525.53M
est: 520.73M (+0.9%)
600.84M
est: 595.74M (+0.9%)
749.35M
est: 583.71M (+28.4%)
504.26M
est: 479.23M (+5.2%)
337.62M
est: 559.26M (-39.6%)
516.83M
516.83M – 516.83M
-7.6% YoY
545.76M
545.76M – 545.76M
+5.6% YoY
574.45M
574.45M – 574.45M
+5.3% YoY
EPS
0.65
est: 0.65 (0.0%)
0.85
est: 0.98 (-13.3%)
1.04
est: 1.28 (-18.8%)
0.55
est: 1.71 (-67.6%)
0.87
est: 0.87 (+0.1%)
1.24
est: 1.33 (-6.8%)
1.62
est: 1.63 (-0.6%)
2.25
est: 2.33 (-3.4%)
2.50
est: 2.41 (+3.7%)
2.20
est: 2.02 (+8.9%)
2.28
est: 2.38 (-4.2%)
2.16
2.16 – 2.16
-9.2% YoY
2.31
2.31 – 2.31
+6.9% YoY
2.46
2.46 – 2.46
+6.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-28 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-27 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-26 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-25 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-22 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-21 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-20 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-19 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-18 A- 4/5 5/5 4/5 5/5 1/5 2/5 3/5
2026-05-15 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-05-14 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-05-13 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-12 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-11 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-05-06 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-29 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-28 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-27 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.24B
OE per share TTM
5.31
Owner's Yield
19.33%
Maintenance CapEx ratio
49.51%
Maint CapEx / Avg PPE
41.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 22 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
676.9K
Shares Outstanding
234.33M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jie Yang MD & Director female
Li Fu Tan Financial Director male
Long Jiang Wang Deputy General Manager male
Shuwang He Deputy General Manager & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits