Valuation Aier Eye Hospital Group Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
9.330 ^CNY	-2.10%		+0.21%	-41.02%

08-26	Citi Downgrades Aier Eye Hospital Group to Sell From Neutral; Price Target is 7 Yuan	MT
08-26	Aier Eye Hospital Group H1 Profit Up 20%, Operating Income Rises 3%	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	122,549	308,658	228,569	222,975	147,575	86,742	-	-
Change	-	151.87%	-25.95%	-2.45%	-33.82%	-41.22%	-	-
Enterprise Value (EV) ¹	123,233	307,677	226,545	218,198	143,117	78,746	75,965	72,849
Change	-	149.67%	-26.37%	-3.68%	-34.41%	-44.98%	-3.53%	-4.1%
P/E ratio	88.6x	177x	97.6x	85.1x	43.6x	22.1x	19x	16x
PBR	18.6x	31.3x	20.2x	13.4x	7.83x	3.95x	3.4x	2.94x
PEG	-	7.6x	3x	9.07x	1.5x	1.4x	1.1x	0.9x
Capitalization / Revenue	12.3x	25.9x	15.2x	13.8x	7.25x	3.97x	3.42x	2.98x
EV / Revenue	12.3x	25.8x	15.1x	13.5x	7.03x	3.61x	2.99x	2.5x
EV / EBITDA	48.8x	95.4x	54.5x	-	24x	12.2x	10x	8.44x
EV / EBIT	61x	115x	64.8x	61.7x	28.9x	14.3x	11.7x	9.54x
EV / FCF	92.1x	125x	87.3x	70.2x	32.4x	15.3x	16.7x	13.4x
FCF Yield	1.09%	0.8%	1.15%	1.43%	3.09%	6.55%	6%	7.44%
Dividend per Share ²	0.0527	0.0685	0.071	0.0769	0.15	0.1587	0.1777	0.2044
Rate of return	0.38%	0.2%	0.28%	0.32%	0.95%	1.7%	1.9%	2.19%
EPS ²	0.1568	0.1932	0.2566	0.2807	0.3631	0.4222	0.4923	0.5824
Distribution rate	33.6%	35.5%	27.7%	27.4%	41.3%	37.6%	36.1%	35.1%
Net sales ¹	9,990	11,912	15,001	16,110	20,367	21,827	25,392	29,125
EBITDA ¹	2,526	3,225	4,156	-	5,954	6,439	7,595	8,629
EBIT ¹	2,022	2,674	3,494	3,534	4,948	5,524	6,511	7,638
Net income ¹	1,379	1,724	2,323	2,524	3,359	3,937	4,595	5,438
Net Debt ¹	685	-980.9	-2,024	-4,777	-4,458	-7,996	-10,778	-13,894
Reference price ²	13.896	34.199	25.034	23.900	15.820	9.330	9.330	9.330
Nbr of stocks (in thousands)	8,818,703	9,025,341	9,130,452	9,329,492	9,328,411	9,297,140	-	-
Announcement Date	20-02-28	21-04-22	22-04-25	23-04-25	24-04-25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AIER EYE HOSPITAL GROUP CO., LTD.	22.1x	3.61x	12.23x	+1.70%	12.23B
BANGKOK DUSIT MEDICAL SERVICES	29.69x	4.34x	17.53x	+2.31%	14.21B
IHH HEALTHCARE	30.62x	2.96x	13.06x	+1.31%	13.88B
APOLLO HOSPITALS ENTERPRISE LIMITED	68.65x	4.66x	33.19x	+0.25%	12.06B
ENCOMPASS HEALTH CORPORATION	22.64x	2.26x	11.22x	+0.68%	9.42B
THE ENSIGN GROUP, INC.	30.61x	1.95x	17.18x	-	8.71B
RAMSAY HEALTH CARE LIMITED	10.44x	0.99x	7.65x	+2.06%	6.22B
MOUWASAT MEDICAL SERVICES COMPANY	28.07x	7.02x	19.38x	+1.86%	5.42B
FORTIS HEALTHCARE LIMITED	56.31x	5.77x	29.1x	+0.17%	5.37B
DALLAH HEALTHCARE COMPANY	32.16x	5.26x	23.15x	+1.61%	4.19B
Average	33.13x	3.88x	18.37x	+1.33%	9.17B
Weighted average by Cap.	33.57x	3.69x	17.90x	+1.35%