Subscribe

Xiangyu Medical Co.,Ltd (688626.SS)

CNY45.30 +0.58 (+1.30%)
CN SHH Healthcare Medical - Specialties
Address Middle Section of Diku Avenue 456300
Anyang, FJ, CN
CEO Yong Zheng He
Website xyyl.com
IPO 2021-03-31
ISIN CNE100005394

Explore sections of this company profile

Description

Xiangyu Medical Co.,Ltd engages in the research and development, manufacture, and marketing of rehabilitation and physiotherapy equipment in China. It provides various therapy such as smart occupational, electro, sport, rehab, cold and heat, gait training device, hydrotherapy, air compression, phototherapy, traction table, magnetic, CPM, occupational, shock wave and ultrasound, massage, treatment table, tilt table, therapy, micro and shock wave therapy. The company was incorporated in 2002 and is based in Anyang, 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
CNY45.30 +0.58 (+1.30%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.59
Float Shares
143.14M
Free Float %
92.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.03% -10.48% -12.35% -23.70% +9.97% -15.04% +35.55% +16.84% -48.08% +14.73% +14.73%
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
45.30
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
4.82
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
C+
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
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Specialties: +8.3%
    +3.3% Q1'26: +3.8% (vs Q1'25)
  • EPS growth Medical - Specialties: +10.1%
    -22.7% Q1'26: +6.7% (vs Q1'25)
  • FCF margin FCF growth · Medical - Specialties: +51.3%
    +12.1% Q1'26: -6.8% (vs Q1'25)
  • EBIT margin Medical - Specialties: +12.6%
    +9.7% Q1'26: +10.8% (vs Q1'25)
  • ROIC Medical - Specialties: +6.6%
    +4.0% Q1'26: +4.0% (vs Q1'25)
  • Share dilution Medical - Specialties: 0.0%
    -1.1% Q1'26: +0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Specialties: -0.39×
    5.14× Q1'26: 8.15× (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 (0.69) × ERP
WACC = 93% × Ke + 7% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 45.30
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 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
523.50M
est: 523.00M (+0.1%)
488.53M
est: 581.00M (-15.9%)
744.81M
est: 747.91M (-0.4%)
743.53M
est: 687.00M (+8.2%)
767.75M
est: 793.00M (-3.2%)
862.26M
847.86M – 876.66M
+8.7% YoY
985.53M
955.37M – 1.02B
+14.3% YoY
1.13B
1.11B – 1.14B
+14.2% YoY
EBITDA
234.15M
est: 126.31M (+85.4%)
149.59M
est: 140.32M (+6.6%)
267.69M
est: 218.09M (+22.7%)
149.21M
est: 200.33M (-25.5%)
110.87M
est: 231.24M (-52.1%)
251.43M
247.24M – 255.63M
+8.7% YoY
287.38M
278.59M – 296.17M
+14.3% YoY
328.32M
325.10M – 331.54M
+14.2% YoY
EBIT
222.78M
est: 110.80M (+101.1%)
133.53M
est: 123.09M (+8.5%)
250.28M
est: 192.14M (+30.3%)
113.13M
est: 176.49M (-35.9%)
74.79M
est: 203.72M (-63.3%)
221.51M
217.82M – 225.21M
+8.7% YoY
253.18M
245.43M – 260.93M
+14.3% YoY
289.25M
286.42M – 292.09M
+14.2% YoY
Net Income
201.90M
est: 187.98M (+7.4%)
125.47M
est: 144.72M (-13.3%)
227.14M
est: 176.17M (+28.9%)
102.94M
est: 100.30M (+2.6%)
78.16M
est: 63.27M (+23.5%)
93.62M
91.58M – 95.65M
+48.0% YoY
117.79M
104.84M – 130.74M
+25.8% YoY
146.08M
142.91M – 149.25M
+24.0% YoY
SGA
140.42M
est: 157.88M (-11.1%)
175.89M
est: 175.39M (+0.3%)
210.41M
est: 217.22M (-3.1%)
274.02M
est: 199.53M (+37.3%)
132.71M
est: 230.31M (-42.4%)
250.43M
246.25M – 254.61M
+8.7% YoY
286.23M
277.47M – 294.99M
+14.3% YoY
327.01M
323.80M – 330.21M
+14.2% YoY
EPS
1.35
est: 1.26 (+7.1%)
0.79
est: 0.97 (-18.6%)
1.44
est: 1.12 (+28.6%)
0.66
est: 0.65 (+1.5%)
0.51
est: 0.41 (+24.4%)
0.61
0.59 – 0.62
+48.0% YoY
0.76
0.68 – 0.85
+25.8% YoY
0.95
0.93 – 0.97
+24.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-28 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-27 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-26 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-25 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-22 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-21 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-20 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-19 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-18 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-15 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-14 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-13 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-12 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-11 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-08 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-07 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-05-06 C+ 2/5 1/5 3/5 4/5 2/5 1/5 2/5
2026-04-30 C+ 2/5 1/5 2/5 4/5 2/5 1/5 2/5
2026-04-29 C 2/5 1/5 2/5 4/5 1/5 1/5 2/5
2026-04-28 C 2/5 1/5 2/5 4/5 1/5 1/5 2/5
2026-04-27 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-24 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-23 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-22 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-21 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-20 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-17 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5
2026-04-16 C- 1/5 1/5 2/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-55.32M
OE per share TTM
-0.38
Owner's Yield
-0.68%
Maintenance CapEx ratio
127.58%
Maint CapEx / Avg PPE
67.6%

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 13 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 241.0K 0.06%
2 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 19.3K 0.26%
3 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 8.6K 0.48%
4 Vanguard FTSE Emerging Markets ETF VWO 0.00% 952.6K 0.06%
5 Vanguard ESG International Stock ETF VSGX 0.00% 12.4K 0.10%
6 Vanguard Total International Stock ETF VXUS 0.00% 1.10M 0.05%
7 Vanguard FTSE Global All Cap ex Canada Index ETF VXC.TO 0.00% 1.5K 0.22%
8 Vanguard All-Equity ETF Portfolio VEQT.TO 0.00% 4.6K 0.22%
9 Vanguard Growth ETF Portfolio VGRO.TO 0.00% 2.5K 0.22%
10 Vanguard Balanced ETF Portfolio VBAL.TO 0.00% 1.1K 0.22%

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
111.1K
Shares Outstanding
154.19M

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
Fan Duan Head of the Big Data Platform male
Hongfeng Jin Financial Director male
Junling Guo Deputy GM, Director & Board Secretary female
Ke Zhou Head of Scenario Simulation male
Yongzheng He Chairman, GM & Technical Director male
Zhang Jie Head of Embedded Software of R&D Center 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