Subscribe

Shanghai Jahwa United Co., Ltd. (600315.SS)

CNY18.11 +0.39 (+2.20%)
CN SHH Consumer Defensive Household & Personal Products
Address Block A, No. 399, DongchangzhiRoad 200080
Shanghai, CN
CEO Xiaohai Lin
IPO 2001-03-15
ISIN CNE0000017K5

Explore sections of this company profile

Description

Shanghai Jahwa United Co., Ltd., established in 1898 in Shanghai, People's Republic of China (and formerly known as HK Kwong Sang Hong), is a leading manufacturer and distributor of skin care, personal care, and home care products. Primarily serving the Chinese market, the company offers a comprehensive range of items, including a diverse selection of cosmetics, perfumes, and fragrances, various hair and body care solutions, specialized products for infant and mother care, household cleaning essentials, and dermatologist-recommended treatments. These offerings are marketed through numerous recognized brands such as VIVE, Maxam, Liushen, Herborist, Dr. Yu, GIVING, and Tommee Tippee, among others. Shanghai Jahwa distributes its products through a robust network that includes its own e-commerce channels, dedicated cosmetics specialty stores, department stores, and supermarkets.

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
CNY18.11 +0.39 (+2.20%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.33
Float Shares
310.56M
Free Float %
46.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.53% +3.26% -7.34% -16.60% -19.44% -17.01% -21.34% -35.73% -68.16% -30.75% +393.14%
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
18.11
DCF (Unlevered) 12.13 -33.0%
DCF (Levered) 16.61 -8.3%

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) 55% Bullish
Rating 2024-11 Change
Strong Buy 2 0
Buy 4 0
Hold 1 0
Sell 3 0
Strong Sell 1 0
Quality scores
Altman Z-Score
3.77
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +10.6% Q1'26: +5.4% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +132.3% Q1'26: +3.1% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +8.9% Q1'26: +21.8% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +1.1% Q1'26: +13.3% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +1.5% Q1'26: +20.4% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.8% Q1'26: -0.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    2.02× Q1'26: 0.62× (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 (0.38) × ERP
WACC = 95% × Ke + 5% × Kd (7.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12.13 Current price: 18.11
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
11 Rev. Ana.
12 EPS Ana.
Dec 2027
14 Rev. Ana.
13 EPS Ana.
Dec 2028
10 Rev. Ana.
8 EPS Ana.
Revenue
5.85B
est: 5.88B (-0.5%)
5.96B
est: 5.39B (+10.7%)
6.49B
est: 6.36B (+2.1%)
7.14B
est: 7.20B (-0.9%)
7.60B
est: 7.74B (-1.8%)
7.03B
est: 7.47B (-5.9%)
7.65B
est: 7.77B (-1.6%)
7.11B
est: 7.22B (-1.6%)
6.60B
est: 6.29B (+4.9%)
5.68B
est: 5.69B (-0.2%)
6.28B
est: 6.36B (-1.3%)
7.07B
6.96B – 7.35B
+11.1% YoY
7.83B
7.37B – 8.29B
+10.7% YoY
8.58B
8.52B – 8.64B
+9.5% YoY
EBITDA
786.89M
est: 443.29M (+77.5%)
323.93M
est: 406.27M (-20.3%)
448.16M
est: 479.33M (-6.5%)
616.53M
est: 543.39M (+13.5%)
536.64M
est: 583.58M (-8.0%)
582.90M
est: 563.65M (+3.4%)
762.57M
est: 586.31M (+30.1%)
756.70M
est: 544.51M (+39.0%)
525.93M
est: 429.96M (+22.3%)
47.13M
est: 389.11M (-87.9%)
298.99M
est: 435.12M (-31.3%)
483.62M
475.96M – 502.35M
+11.1% YoY
535.41M
503.56M – 567.01M
+10.7% YoY
586.44M
582.39M – 590.49M
+9.5% YoY
EBIT
739.59M
est: 297.89M (+148.3%)
249.80M
est: 273.01M (-8.5%)
355.07M
est: 322.11M (+10.2%)
487.20M
est: 365.16M (+33.4%)
352.98M
est: 392.17M (-10.0%)
402.77M
est: 378.77M (+6.3%)
588.24M
est: 394.00M (+49.3%)
581.51M
est: 365.91M (+58.9%)
349.50M
est: 261.03M (+33.9%)
-88.50M
est: 236.23M (-137.5%)
71.50M
est: 264.17M (-72.9%)
293.61M
288.96M – 304.98M
+11.1% YoY
325.05M
305.72M – 344.24M
+10.7% YoY
356.03M
353.57M – 358.49M
+9.5% YoY
Net Income
2.21B
est: 2.33B (-5.1%)
200.98M
est: 322.78M (-37.7%)
389.80M
est: 401.69M (-3.0%)
540.38M
est: 520.74M (+3.8%)
557.09M
est: 623.85M (-10.7%)
430.20M
est: 388.56M (+10.7%)
649.25M
est: 602.28M (+7.8%)
472.04M
est: 506.21M (-6.8%)
500.05M
est: 437.05M (+14.4%)
-833.09M
est: -805.34M (-3.4%)
267.58M
est: 366.35M (-27.0%)
374.00M
292.53M – 496.01M
+2.1% YoY
525.79M
359.21M – 636.92M
+40.6% YoY
558.42M
465.11M – 788.00M
+6.2% YoY
SGA
2.52B
est: 2.96B (-14.9%)
3.15B
est: 2.71B (+16.2%)
3.47B
est: 3.20B (+8.5%)
3.58B
est: 3.62B (-1.2%)
3.98B
est: 3.89B (+2.2%)
3.36B
est: 3.76B (-10.7%)
3.74B
est: 3.91B (-4.4%)
3.28B
est: 3.63B (-9.7%)
3.39B
est: 3.03B (+11.7%)
3.26B
est: 2.74B (+18.9%)
2.33B
est: 3.07B (-23.9%)
3.41B
3.36B – 3.54B
+11.1% YoY
3.77B
3.55B – 4.00B
+10.7% YoY
4.13B
4.11B – 4.16B
+9.5% YoY
EPS
3.31
est: 3.47 (-4.5%)
0.30
est: 0.48 (-37.6%)
0.58
est: 0.60 (-3.0%)
0.81
est: 0.78 (+4.5%)
0.83
est: 0.93 (-10.6%)
0.64
est: 0.58 (+10.7%)
0.97
est: 0.90 (+8.2%)
0.70
est: 0.75 (-7.1%)
0.75
est: 0.65 (+15.4%)
-1.24
est: -1.15 (-8.0%)
0.40
est: 0.55 (-26.7%)
0.57
0.44 – 0.74
+3.7% YoY
0.75
0.54 – 0.96
+31.9% YoY
0.90
0.70 – 1.18
+20.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-28 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-27 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-26 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-25 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-22 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-21 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-20 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-19 B- 3/5 3/5 2/5 3/5 3/5 1/5 3/5
2026-05-18 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-15 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-14 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-13 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-12 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-11 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-08 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-07 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-05-06 B- 2/5 2/5 2/5 3/5 3/5 1/5 3/5
2026-04-30 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-04-29 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-04-28 B 3/5 3/5 2/5 4/5 3/5 1/5 3/5
2026-04-27 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-24 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-23 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-22 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-21 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-20 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-17 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5
2026-04-16 B- 3/5 3/5 2/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
777.60M
OE per share TTM
1.16
Owner's Yield
6.19%
Maintenance CapEx ratio
3.92%
Maint CapEx / Avg PPE
14.4%

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 23 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
14.8K
Shares Outstanding
665.79M

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 Hui Hu Manager of Legal Affairs Department male
He Ping Wu Accounting Supervisor
Wei Min Ye Deputy DM & Chief Operating Officer male
Xiaohai Lin Chief Executive Officer, GM & Chairman male
Yang Cao Chief HR Officer & Employee Director male
Yongtao Luo Chief Financial Officer & Secretary male
Zhang Xiaojuan Chief Digital Officer
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