Valuation Aier Eye Hospital Group Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-12-04			5-day change	1st Jan Change
11.23 ^CNY	-1.06%		-1.49%	-15.25%

11-28	Aier Eye Hospital Group Co., Ltd. Approves Interim Dividend of Year 2025	CI
11-28	Aier Eye Hospital Group Co., Ltd. Appoints Liu Duan and Tian Suhua as Independent Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	308,658	228,569	222,975	147,575	123,187	104,390	-	-
Change	-	-25.95%	-2.45%	-33.82%	-16.53%	-15.26%	-	-
Enterprise Value (EV) ¹	307,677	226,545	218,198	143,117	120,082	100,006	96,760	94,320
Change	-	-26.37%	-3.68%	-34.41%	-16.1%	-16.72%	-3.25%	-2.52%
P/E ratio	177x	97.6x	85.1x	43.6x	34.4x	29x	24.4x	20.8x
PBR	31.3x	20.2x	13.4x	7.83x	5.97x	4.58x	3.99x	3.55x
PEG	-	3x	9.07x	1.5x	5.78x	39.01x	1.3x	1.2x
Capitalization / Revenue	25.9x	15.2x	13.8x	7.25x	5.87x	4.64x	4.13x	3.68x
EV / Revenue	25.8x	15.1x	13.5x	7.03x	5.72x	4.45x	3.82x	3.33x
EV / EBITDA	95.4x	54.5x	-	24x	17.2x	15.4x	13.3x	11.5x
EV / EBIT	115x	64.8x	61.7x	28.9x	24.9x	20.1x	16.7x	14.1x
EV / FCF	125x	87.3x	70.2x	32.4x	39.3x	33.3x	22.7x	18.1x
FCF Yield	0.8%	1.15%	1.43%	3.09%	2.55%	3%	4.41%	5.54%
Dividend per Share ²	0.0685	0.071	0.0769	0.15	0.16	0.1632	0.1968	0.2331
Rate of return	0.2%	0.28%	0.32%	0.95%	1.21%	1.45%	1.75%	2.08%
EPS ²	0.1932	0.2566	0.2807	0.3631	0.3847	0.3876	0.4608	0.5391
Distribution rate	35.5%	27.7%	27.4%	41.3%	41.6%	42.1%	42.7%	43.2%
Net sales ¹	11,912	15,001	16,110	20,367	20,983	22,492	25,299	28,354
EBITDA ¹	3,225	4,156	-	5,954	6,986	6,475	7,293	8,177
EBIT ¹	2,674	3,494	3,534	4,948	4,825	4,964	5,807	6,668
Net income ¹	1,724	2,323	2,524	3,359	3,556	3,593	4,246	4,934
Net Debt ¹	-980.9	-2,024	-4,777	-4,458	-3,105	-4,384	-7,630	-10,070
Reference price ²	34.20	25.03	23.90	15.82	13.25	11.23	11.23	11.23
Nbr of stocks (in thousands)	9,025,341	9,130,452	9,329,492	9,328,411	9,297,140	9,295,651	-	-
Announcement Date	4/22/21	4/25/22	4/25/23	4/25/24	4/24/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AIER EYE HOSPITAL GROUP CO., LTD.	28.98x	4.45x	15.45x	1.45%	14.76B
IHH HEALTHCARE	37.77x	3.33x	14.85x	1.22%	17.86B
APOLLO HOSPITALS ENTERPRISE LIMITED	55.04x	4.3x	29.24x	0.3%	11.53B
ENCOMPASS HEALTH CORPORATION	21.01x	2.32x	11.05x	0.64%	11.37B
THE ENSIGN GROUP, INC.	30.24x	2.34x	19.95x	0.14%	10.23B
BANGKOK DUSIT MEDICAL SERVICES	18.12x	2.71x	10.98x	4.04%	9.33B
PURE HEALTH HOLDING	15.5x	1.33x	9.15x	1.19%	8.11B
FORTIS HEALTHCARE LIMITED	58.76x	7.45x	31.96x	0.15%	7.47B
RAMSAY HEALTH CARE LIMITED	27.33x	0.84x	6.96x	2.34%	5.65B
NARAYANA HRUDAYALAYA LIMITED	41.04x	5.37x	25.68x	0.26%	4.38B
Average	33.38x	3.44x	17.53x	1.17%	10.07B
Weighted average by Cap.	33.30x	3.43x	17.15x	1.17%