Subscribe

Xiamen Kingdomway Group Company (002626.SZ)

CNY15.01 +0.59 (+4.09%)
CN SHZ Healthcare Drug Manufacturers - Specialty & Generic
Address No. 299 Yangguang West Road
Xiamen, CN
CEO Bin Jiang
IPO 2011-10-28
ISIN CNE1000018X4

Explore sections of this company profile

Description

Xiamen Kingdomway Group Company operates as a global producer and distributor of a variety of nutritional and health-focused goods. The company's offerings encompass a selection of fundamental raw ingredients, notably coenzyme Q10, Vitamin A, Vitamin D3, DHA derived from microalgae, and plant-based ARA. Furthermore, it manufactures ready-to-use dietary supplements and specialized sports nutrition products. Originally established in 1997, the firm was previously recognized as Xiamen Jindawei Vitamin Co., Ltd., and maintains its principal offices in Xiamen, China.

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
CNY15.01 +0.59 (+4.09%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.46
Float Shares
494.81M
Free Float %
81.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.74% -5.00% -4.04% -22.42% -19.67% -22.93% -16.31% -21.46% -67.26% +4.83% +107.51%
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
15.01
DCF (Unlevered) 12.69 -15.4%
DCF (Levered) 11.20 -25.4%

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 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.22
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Drug Manufacturers - Specialty & Generic: +6.8%
    +3.9% Q1'26: -1.7% (vs Q1'25)
  • EPS growth Drug Manufacturers - Specialty & Generic: +16.5%
    -1.8% Q1'26: -45.0% (vs Q1'25)
  • FCF margin FCF growth · Drug Manufacturers - Specialty & Generic: +32.3%
    +3.7% Q1'26: -12.4% (vs Q1'25)
  • EBIT margin Drug Manufacturers - Specialty & Generic: +13.0%
    +13.0% Q1'26: +12.5% (vs Q1'25)
  • ROIC Drug Manufacturers - Specialty & Generic: +6.5%
    +9.2% Q1'26: +7.8% (vs Q1'25)
  • Share dilution Drug Manufacturers - Specialty & Generic: +0.0%
    +4.4% Q1'26: -2.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Drug Manufacturers - Specialty & Generic: -0.10×
    3.22× Q1'26: 4.60× (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 (1.11) × ERP
WACC = 82% × Ke + 18% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12.74 Current price: 15.01
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 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
1.20B
est: 1.20B (0.0%)
1.66B
est: 1.20B (+38.1%)
2.08B
est: 1.65B (+26.3%)
2.87B
est: 1.87B (+53.4%)
3.19B
est: 3.20B (-0.1%)
3.50B
est: 3.79B (-7.4%)
3.62B
est: 3.91B (-7.4%)
4.03B
est.
3.01B
est: 3.31B (-8.9%)
3.10B
est: 3.31B (-6.1%)
3.24B
est: 3.75B (-13.6%)
3.37B
est: 3.55B (-5.1%)
3.95B
3.95B – 3.95B
+11.3% YoY
4.57B
4.57B – 4.57B
+15.6% YoY
5.21B
5.21B – 5.21B
+14.1% YoY
EBITDA
243.28M
est: 292.63M (-16.9%)
481.26M
est: 292.63M (+64.5%)
670.01M
est: 401.15M (+67.0%)
971.06M
est: 455.17M (+113.3%)
801.61M
est: 776.69M (+3.2%)
1.30B
est: 920.08M (+40.8%)
1.10B
est: 949.50M (+16.3%)
978.91M
est.
514.69M
est: 803.40M (-35.9%)
539.44M
est: 803.40M (-32.9%)
663.08M
est: 785.03M (-15.5%)
647.12M
est: 743.14M (-12.9%)
827.27M
827.27M – 827.27M
+11.3% YoY
956.43M
956.43M – 956.43M
+15.6% YoY
1.09B
1.09B – 1.09B
+14.1% YoY
EBIT
171.66M
est: 237.93M (-27.9%)
393.47M
est: 237.93M (+65.4%)
586.79M
est: 326.17M (+79.9%)
873.03M
est: 370.09M (+135.9%)
681.43M
est: 631.52M (+7.9%)
1.18B
est: 748.11M (+58.2%)
968.50M
est: 772.03M (+25.4%)
795.94M
est.
350.69M
est: 653.24M (-46.3%)
374.90M
est: 653.24M (-42.6%)
501.00M
est: 592.12M (-15.4%)
437.80M
est: 560.52M (-21.9%)
623.98M
623.98M – 623.98M
+11.3% YoY
721.40M
721.40M – 721.40M
+15.6% YoY
822.77M
822.77M – 822.77M
+14.1% YoY
Net Income
112.57M
est: 121.99M (-7.7%)
299.77M
est: 121.99M (+145.7%)
474.05M
est: 280.57M (+69.0%)
687.25M
est: 323.27M (+112.6%)
450.71M
est: 433.05M (+4.1%)
959.21M
est: 1.27B (-24.4%)
788.86M
est: 1.45B (-45.7%)
1.19B
est.
257.40M
276.71M
341.99M
est: 363.33M (-5.9%)
339.91M
est: 471.69M (-27.9%)
535.44M
535.44M – 535.44M
+13.5% YoY
635.30M
635.30M – 635.30M
+18.7% YoY
790.40M
790.40M – 790.40M
+24.4% YoY
SGA
288.39M
est: 227.84M (+26.6%)
297.72M
est: 227.84M (+30.7%)
310.14M
est: 312.33M (-0.7%)
418.13M
est: 354.39M (+18.0%)
539.60M
est: 604.72M (-10.8%)
524.07M
est: 716.37M (-26.8%)
568.58M
est: 739.27M (-23.1%)
762.17M
est.
620.28M
est: 625.52M (-0.8%)
704.97M
est: 625.52M (+12.7%)
668.09M
est: 674.44M (-0.9%)
346.48M
est: 638.45M (-45.7%)
710.73M
710.73M – 710.73M
+11.3% YoY
821.69M
821.69M – 821.69M
+15.6% YoY
937.16M
937.16M – 937.16M
+14.1% YoY
EPS
0.20
est: 0.20 (+0.0%)
0.51
est: 0.20 (+155.0%)
0.77
est: 0.46 (+67.4%)
1.11
est: 0.53 (+109.4%)
0.73
est: 0.71 (+2.8%)
1.57
est: 2.08 (-24.5%)
1.29
est: 2.38 (-45.8%)
1.95
est.
0.42
0.45
0.56
est: 0.57 (-1.8%)
0.56
est: 0.74 (-24.3%)
0.84
0.84 – 0.84
+13.5% YoY
1.00
1.00 – 1.00
+18.7% YoY
1.24
1.24 – 1.24
+24.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-28 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-27 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-26 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-25 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-22 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-21 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-20 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-19 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-18 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-15 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-14 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-13 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-05-12 B 3/5 4/5 3/5 4/5 2/5 1/5 3/5
2026-05-11 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B 3/5 3/5 3/5 4/5 2/5 2/5 3/5
2026-05-06 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-29 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-28 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-27 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 4/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
184.45M
OE per share TTM
0.31
Owner's Yield
2.04%
Maintenance CapEx ratio
343.30%
Maint CapEx / Avg PPE
44.0%

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
206.2K
Shares Outstanding
609.94M

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
Bin Jiang Chairman & GM male
Chen Jia Liang Executive Deputy GM & Non-Independent Director male
Hang Hong Chief Financial Officer, Deputy GM & Non-Independent Director male
Hong Yun Huang Accounting Supervisor
Zhan Guanghuang Deputy General Manager
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