Contents  page 
Summary and investment case 3 
Industry analysis 8 
Industry risks 22 
Valuation and comparables 24 
Company pages 33 
—  Shandong Dong-E E-Jiao.....................................................................................34 
—  Investment case.............................................................................................35 
—  Company risks ...............................................................................................42 
—  Financials .......................................................................................................43 
—  Price target derivation ....................................................................................47 
—  Company background....................................................................................48 
—  Guangzhou Pharmaceutical .................................................................................51 
—  Investment case.............................................................................................52 
—  Company risks ...............................................................................................59 
—  Financials .......................................................................................................60 
—  Price target derivation ....................................................................................65 
—  Company background....................................................................................66 
—  Guangzhou Pharmaceutical - A ...........................................................................69 
—  Investment case.............................................................................................70 
—  Company risks ...............................................................................................77 
—  Financials .......................................................................................................78 
—  Price target derivation ....................................................................................83 
—  Company background....................................................................................84 
—  Tianjin Tasly Pharmaceuticals (G) .......................................................................87 
—  Beijing Tongrentang (G) .......................................................................................94 
—  Tong Ren Tang Technologies ............................................................................100 
—  Yunnan Baiyao Group (G) ..................................................................................106