EN DE

WuXi AppTec Co Ltd H (2359) Fair Value & Analysis

Healthcare · HK · Market cap HK$455B (≈ $58.1B) · ISIN CNE100003F19

What is WuXi AppTec Co Ltd H really worth?

WA WuXi AppTec Co Ltd H 2359 · HK
PriceHK$191.10
Fair ValueHK$150.16
Upside−21.4%
Quality75/100

A strong business, but trading 27% above our fair value of HK$150.16.

Watch WuXi AppTec Co Ltd H for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +22.4 %/yr)
Highly profitable · 43.6% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Wide moat 93/100

Risks

!The models disagree: range HK$115.41 to HK$376.87
!Weak on valuation: 5 out of 100
!Weak on dividend: 20 out of 100

For context

·1.01% dividend yield
Evidence: High Range HK$115.41 – HK$376.87

Fair value as of: Sep 1, 2026

From 26 valuation models · updated 4 days ago

Fair value updated Sep 1, 2026, revised from HK$157.39 to HK$150.16 (−4.6%) since Aug 13, 2026. Share price +4.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 75/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (HK$115.41 to HK$376.87). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

HK$206.60 HK$26.71 Fair Value HK$150.16 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range HK$26.71 – HK$206.60 · fair‑value band HK$115.41 – HK$376.87 · the HK$191.10 price screens above the HK$150.16 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

WuXi AppTec Co Ltd H (2359) currently trades at HK$191.10, while our model-based Fair Value estimate is HK$150.16, implying the stock looks roughly 27.3% overvalued today. The Quality Score stands at 75/100 (high quality), in the Healthcare sector. Bull case: the Growth Earnings group reads highest at a median of HK$251.00 per share, and 6 of the 26 models we run sit above the HK$191.10 price. Bear case: the Asset-Based group reads lowest at HK$22.42, and 20 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, WuXi AppTec Co Ltd H generated revenue of HK$46.2B at a net margin of 43.6%. Revenue grew 28.8% year over year. It earns a return on equity of 25.7%. The balance sheet holds a net cash position of HK$26.9B. Fundamentals as of Sep 1, 2026

Our scenario range runs from HK$115.41 (bear case) to HK$376.87 (bull case); at HK$191.10, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 150% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −54% fair-value upside, at −21%, 2359 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly HK$3.43 per share, which is 2.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF best evidence HK$101.41 HK$154.96 HK$330.03 76
EPV HK$66.16 HK$75.37 HK$83.55 74
Growth DCF HK$96.38 HK$173.41 HK$335.77 74
All 26 models by family
DCF Models
FCF DCF best evidence HK$101.41 HK$154.96 HK$330.03 76
Owner Earnings HK$133.31 HK$293.57 HK$645.07 70
5Y Revenue Exit HK$69.01 HK$108.01 HK$187.33 70
5Y EBITDA Exit HK$104.79 HK$181.97 HK$330.01 72
5Y P/E Exit HK$136.83 HK$295.89 HK$511.06 68
10Y Revenue Exit HK$76.53 HK$141.41 HK$190.64 66
10Y EBITDA Exit HK$104.79 HK$217.16 HK$427.92 64
10Y P/E Exit HK$128.43 HK$284.99 HK$565.22 60
Earnings-Based
Graham-Dodd HK$54.66 HK$381.16 HK$534.90 63
Lynch FV HK$131.99 HK$188.56 HK$245.13 61
PEG = 1.0 HK$131.99 HK$188.56 HK$245.13 57
EPV HK$66.16 HK$75.37 HK$83.55 74
Dividend Discount
Gordon GGM HK$20.06 HK$43.79 HK$73.68 65
DDM Multi-Stage HK$20.06 HK$35.87 HK$45.64 66
Multiples
P/E Multiple HK$132.62 HK$176.83 HK$221.03 63
P/S Multiple HK$50.08 HK$66.77 HK$83.47 58
P/B Multiple HK$102.48 HK$136.64 HK$170.80 55
EV/EBIT HK$104.98 HK$135.31 HK$165.64 66
EV/EBITDA HK$104.23 HK$134.31 HK$164.39 67
EV/Revenue HK$54.05 HK$71.22 HK$88.39 54
Asset-Based
NCAV (Graham) HK$16.73 HK$22.42 HK$33.46 54
Growth DCF
Growth DCF HK$96.38 HK$173.41 HK$335.77 74
Rev-Margin DCF HK$69.01 HK$121.61 HK$206.62 70
Economic Profit
Residual Income HK$57.46 HK$78.40 HK$489.67 64
ROIC Compounder HK$81.58 HK$115.92 HK$165.79 71
Growth Earnings
Growth-Adj P/E HK$175.70 HK$251.00 HK$326.29 67

Widest divergence: Growth Earnings (HK$251.00) versus Asset-Based (HK$22.42). Highest evidence: FCF DCF (76).

Notify me when 2359 reaches fair value

Put 2359 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 19.1 as of Jul 2, 2026
P/S ratio 8.06 P/E × margin
EPS (TTM) HK$6.97 price ÷ EPS = P/E 19.1
Dividend yield 1.0% payout 27.7%
Net margin 42.1% FY2025
Return on equity 25.7% TTM
More key figures
Profitability
Return on assets (EBIT) 14.9% avg 5y
Operating margin 40.6% TTM
Growth
Revenue (TTM) HK$46.2B TTM
Revenue growth (YoY) +28.8% 3y avg +4.9%
EPS growth (YoY) +23.4%
Balance sheet & cash flow
Free cash flow HK$11.7B FY2025
Net cash HK$26.9B FY2025

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 73 · Market factors (momentum, volatility) 90

Profitability 69
Margins and returns on capital today
Quality Growth 79
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 20
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

WuXi AppTec Co., Ltd., an investment holding company, provides research and manufacturing services to discover, develop, and manufacture spectrum for small molecule drugs in the People's Republic of China, the United States, Europe, and internationally. The company operates through WuXi Chemistry, WuXi Testing, WuXi Biology, and Others segments.

Full company description

WuXi AppTec Co., Ltd., an investment holding company, provides research and manufacturing services to discover, develop, and manufacture spectrum for small molecule drugs in the People's Republic of China, the United States, Europe, and internationally. The company operates through WuXi Chemistry, WuXi Testing, WuXi Biology, and Others segments. It offers contract research, development, and manufacturing organization (CDRMO) services for new drug development from discovery to commercial covering various categories for various synthetic molecular modalities, including small molecules, oligonucleotides, peptides, and complex conjugates; and biology services and solutions which support stand-alone and integrated projects from target discovery to candidate selection and into the clinic. The company also provides laboratory testing services, such as toxicology, DMPK, and bioanalytical services; clinical contract research organization services, including Phase I to Phase IV clinical development services, and bioequivalence for products including pharmaceuticals and biologics; and site management organization, patient recruitment, site start-up, and academic research organization. In addition, it offers services for biology; CDRMO platform for small molecules, oligonucleotides, and peptides; drug research and development testing; and clinical research services. WuXi AppTec Co., Ltd. was founded in 2000 and is headquartered in Shanghai, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WuXi AppTec Co Ltd H reported revenue of 45.5B CNY in FY2025 versus 22.9B CNY in FY2021, a compound +18.7%/yr. Reported net income was 19.2B CNY in FY2025, compounding +39.2%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
HK$45.5B
Latest YoY
+15.8%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.4%
Avg. revenue growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+24.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+46.6% (45.6 + 1.0)
Revenue +18.7%/yr
FY21 22.9B CNY
FY22 39.4B CNY
FY23 40.3B CNY
FY24 39.2B CNY
FY25 45.5B CNY
Net income +39.2%/yr
FY21 5.1B CNY
FY22 8.8B CNY
FY23 9.6B CNY
FY24 9.5B CNY
FY25 19.2B CNY
Character of growth · EPS growth decomposed (2014-2025) +35.6 % p.a.
Revenue per share +22.0 %

of which total revenue +26.4 % · buybacks/dilution −3.5 %

EBIT margin +5.9 %
Tax rate +0.7 %
Residual (interest, one-offs) +4.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

2359 screens 27% overvalued. Compare with Thermo Fisher Scientific Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "WuXi AppTec Co Ltd H Fair Value". https://www.fairvalue-calculator.com/stock/2359

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Diagnostics & Research · 130 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 75 · Top 25%
Fair Value upside −21% · Above median
Return on equity (TTM) 26% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 44% · Top 25%
Operating margin (TTM) 41% · Top 25%
Revenue growth 29% · Top 25%
Dividend yield (TTM) 1.0% · Above median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/E (TTM) 19.1× · Cheaper than 75% of peers
P/B 5.71× · Pricier than 75% of peers
P/S (TTM) 9.86× · Pricier than 75% of peers
P/FCF 5.0× · Cheaper than median
EV/EBITDA 19.3× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE5 · sector 0
FUTURE100 · sector 30
PAST100 · sector 12
HEALTH99 · sector 96
DIVIDEND20 · sector 20

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $630.70 $308.19 −51%
Danaher Corporation DHR $215.68 $103.88 −52%
Lonza Group LONN CHF 576.60 CHF 259.80 −55%
IDEXX Laboratories, Inc IDXX $556.69 $255.77 −54%
Agilent Technologies, Inc A $149.93 $61.53 −59%
Waters Corporation WAT $416.15 $121.96 −71%
IQVIA Holdings IQV $236.66 $132.17 −44%
Illumina, Inc ILMN $215.59 $95.51 −56%
Mettler-Toledo International Inc MTD $1,419 $615.78 −57%
Quest Diagnostics Incorporated DGX $242.76 $162.50 −33%

Compare WuXi AppTec Co Ltd H with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is WuXi AppTec Co Ltd H (2359) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of HK$150.16 versus a price of HK$191.10, about −21% upside (overvalued).
What is the fair value of 2359?
Our model-based fair value for WuXi AppTec Co Ltd H is HK$150.16 (as of Sep 1, 2026), built from audited fundamentals. The current price: HK$191.10.
What is the quality score of 2359?
WuXi AppTec Co Ltd H has a Quality Score of 75/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of WuXi AppTec Co Ltd H (2359)?
WuXi AppTec Co Ltd H reported trailing-twelve-month revenue of about HK$46.2B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of 2359?
The net profit margin of WuXi AppTec Co Ltd H is about 43.6%, meaning it keeps roughly 43.6% of revenue as net income. Based on the latest reported figures.
Does WuXi AppTec Co Ltd H pay a dividend?
WuXi AppTec Co Ltd H currently shows a dividend yield of about 1.01% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch WuXi AppTec Co Ltd H in the live analysis

One click puts WuXi AppTec Co Ltd H on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.