Subscribe

Guiyang Xintian Pharmaceutical Co.,Ltd. (002873.SZ)

CNY8.17 +0.25 (+3.16%)
CN SHZ Healthcare Biotechnology
Address National Hi-Tech Industrial Development Zone 550000
Guiyang, CN
CEO Da Lun Dong
Website gyxtyy.com
IPO 2017-05-19
ISIN CNE100002QB5

Explore sections of this company profile

Description

Guiyang Xintian Pharmaceutical Co.,Ltd. is a Chinese company dedicated to the research, development, production, and commercialization of traditional Chinese medicines (TCMs) for a wide range of ailments. Its product offerings include various pharmaceutical formulations such as hard capsules, gels, mixtures, granules, and tablets. These medicines are specifically designed to treat diverse medical conditions, including antitumor applications, gynecological issues, urinary tract problems, breast and thyroid disorders, blood-related illnesses, heat-related syndromes, oral health complaints, common colds, and cardiovascular diseases. The company was founded in 1995 and is headquartered in Guiyang, 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
CNY8.17 +0.25 (+3.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.04
Float Shares
234.75M
Free Float %
99.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.46% -6.65% -11.30% -17.75% -18.75% -12.20% -3.22% -41.54% -3.97% +9.42% +9.42%
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
8.17
DCF (Unlevered) 6.75 -17.4%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.34
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
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 Biotechnology: +1.6%
    -12.6% Q1'26: -7.5% (vs Q1'25)
  • EPS growth Biotechnology: +29.7%
    -84.4% Q1'26: -14.0% (vs Q1'25)
  • FCF margin FCF growth · Biotechnology: +16.2%
    +2.4% Q1'26: +13.3% (vs Q1'25)
  • EBIT margin Biotechnology: +0.0%
    +3.7% Q1'26: +4.7% (vs Q1'25)
  • ROIC Biotechnology: -16.1%
    +1.6% Q1'26: +1.3% (vs Q1'25)
  • Share dilution Biotechnology: -3.4%
    +10.5% Q1'26: -3.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Biotechnology: 0.16×
    7.80× Q1'26: 18.64× (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 (0.12) × ERP
WACC = 80% × Ke + 20% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6.86 Current price: 8.17
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 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.
Revenue
985.00M
est.
969.84M
est: 1.32B (-26.6%)
1.09B
est: 1.38B (-21.4%)
953.98M
est: 1.38B (-31.1%)
857.55M
est: 1.56B (-45.2%)
749.72M
est: 631.00M (+18.8%)
669.00M
669.00M – 669.00M
+6.0% YoY
696.00M
696.00M – 696.00M
+4.0% YoY
EBITDA
143.10M
est.
156.66M
est: 192.06M (-18.4%)
157.88M
est: 201.06M (-21.5%)
125.68M
est: 201.06M (-37.5%)
110.65M
est: 205.44M (-46.1%)
66.96M
est: 82.89M (-19.2%)
87.88M
87.88M – 87.88M
+6.0% YoY
91.42M
91.42M – 91.42M
+4.0% YoY
EBIT
113.91M
est.
134.92M
est: 152.88M (-11.7%)
133.24M
est: 160.05M (-16.7%)
105.35M
est: 160.05M (-34.2%)
79.61M
est: 156.90M (-49.3%)
27.53M
est: 63.30M (-56.5%)
67.11M
67.11M – 67.11M
+6.0% YoY
69.82M
69.82M – 69.82M
+4.0% YoY
Net Income
96.78M
est.
100.61M
est: 129.04M (-22.0%)
111.52M
est: 127.78M (-12.7%)
80.87M
est: 127.78M (-36.7%)
52.32M
est: 107.15M (-51.2%)
9.11M
est: 21.92M (-58.4%)
36.53M
36.53M – 36.53M
+66.7% YoY
43.83M
43.83M – 43.83M
+20.0% YoY
SGA
490.12M
est.
606.18M
est: 657.81M (-7.8%)
673.99M
est: 688.66M (-2.1%)
589.02M
est: 688.66M (-14.5%)
513.64M
est: 835.62M (-38.5%)
157.68M
est: 337.13M (-53.2%)
357.43M
357.43M – 357.43M
+6.0% YoY
371.86M
371.86M – 371.86M
+4.0% YoY
EPS
0.44
est.
0.44
est: 0.59 (-24.9%)
0.48
est: 0.58 (-17.2%)
0.35
est: 0.58 (-39.7%)
0.24
est: 0.44 (-45.5%)
0.04
est: 0.09 (-58.4%)
0.15
0.15 – 0.15
+66.7% YoY
0.18
0.18 – 0.18
+20.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-28 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-27 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-26 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-25 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-22 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-21 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-20 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-19 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-18 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-15 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-14 B- 2/5 1/5 3/5 4/5 2/5 1/5 3/5
2026-05-13 C+ 2/5 1/5 3/5 3/5 2/5 1/5 3/5
2026-05-12 C+ 2/5 1/5 3/5 3/5 2/5 1/5 3/5
2026-05-11 C+ 2/5 1/5 2/5 3/5 2/5 1/5 3/5
2026-05-08 C 2/5 1/5 2/5 3/5 1/5 1/5 3/5
2026-05-07 C 2/5 1/5 2/5 3/5 1/5 1/5 3/5
2026-05-06 C 2/5 1/5 2/5 3/5 1/5 1/5 3/5
2026-04-30 C 2/5 1/5 2/5 3/5 1/5 1/5 3/5
2026-04-29 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-28 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-27 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-24 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-23 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-22 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-21 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-20 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-17 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5
2026-04-16 C+ 2/5 1/5 2/5 4/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-49.40M
OE per share TTM
-0.20
Owner's Yield
-2.41%
Maintenance CapEx ratio
834.74%
Maint CapEx / Avg PPE
63.5%

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

This company is not held by any ETF 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
14.1K
Shares Outstanding
235.30M

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
Da Lun Dong GM & Chairman of the Board male
Guangping Wang Deputy GM, Director and Board Secretary male
Jin Hua Wang Vice Chairman & Deputy GM male
Mao Chen Wei Deputy General Manager male
Zhihui Zeng Chief Financial Officer & Accounting Supervisor female
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