Valuation Dimed S.A. Distribuidora de Medicamentos

Stocks

Market Closed - Sao Paulo 16:05:46 2026-08-21 EDT			5-day change	1st Jan Change
11.51 ^BRL	+0.70%		+2.31%	-4.00%

08-07	Dimed S.A. Distribuidora de Medicamentos Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-06	Dimed S.A. Distribuidora de Medicamentos Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,980	1,507	1,989	1,314	1,790	1,719	-	-
Change	-	-23.88%	31.94%	-33.91%	36.16%	-3.93%	-	-
Enterprise Value (EV) ¹	1,904	1,585	2,126	1,656	2,071	1,969	1,990	2,186
Change	-	-16.77%	34.14%	-22.12%	25.1%	-4.91%	1.05%	9.86%
P/E	25.1x	17.5x	21.5x	12.6x	14.4x	9.57x	7.93x	6.51x
PBR	1.9x	1.36x	1.69x	1.07x	1.39x	1.2x	1.08x	0.97x
PEG	-	1.86x	3.12x	1x	0.8x	0.2x	0.4x	0.3x
Capitalization / Revenue	0.61x	0.38x	0.45x	0.27x	0.32x	0.27x	0.24x	0.21x
EV / Revenue	0.59x	0.4x	0.48x	0.33x	0.38x	0.31x	0.27x	0.27x
EV / EBITDA	6.7x	7.81x	9.12x	6.29x	6.48x	4.92x	4.31x	4.06x
EV / EBIT	16.4x	10.8x	12.9x	8.48x	8.13x	6.18x	5.63x	5.24x
EV / FCF	-	-	11.7x	16.3x	5.9x	21.6x	-142x	437x
FCF Yield	-	-	8.57%	6.14%	16.9%	4.62%	-0.7%	0.23%
Dividend per Share ²	-	0.1431	0.2516	-	-	0.386	0.3939	0.4685
Rate of return	-	1.41%	1.88%	-	-	3.35%	3.42%	4.07%
EPS ²	0.53	0.58	0.62	0.7	0.83	1.203	1.452	1.767
Distribution rate	-	24.7%	40.6%	-	-	32.1%	27.1%	26.5%
Net sales ¹	3,225	3,990	4,461	4,942	5,512	6,284	7,248	8,226
EBITDA ¹	284.3	202.8	233	263.1	319.4	400	461.5	538.6
EBIT ¹	116.1	147.1	165.1	195.3	254.7	318.5	353.3	417.5
Net income ¹	121.6	97.7	92.9	105.5	124.6	173.3	227.8	262.5
Net Debt ¹	-75.83	77.5	137.1	341.2	281.5	250	270.8	467
Reference price ²	13.32	10.14	13.36	8.80	11.99	11.51	11.51	11.51
Nbr of stocks (in thousands)	148,648	148,644	148,852	149,358	149,257	149,376	-	-
Announcement Date	3/24/22	3/23/23	3/14/24	3/28/25	3/20/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIMED S.A. DISTRIBUIDORA DE MEDICAMENTOS	9.57x	0.31x	4.92x	3.35%	333M
JD HEALTH INTERNATIONAL INC.	17.67x	0.74x	11.03x	-.--%	15.73B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	21.72x	0.84x	14.16x	1.03%	6.72B
MATSUKIYOCOCOKARA & CO.	16.65x	0.75x	7.8x	2.24%	6.36B
YIFENG PHARMACY CHAIN CO., LTD.	14.95x	0.98x	7.06x	2.83%	4.32B
NAHDI MEDICAL COMPANY	14.56x	1.25x	7.64x	5.52%	3.24B
CLICKS GROUP LIMITED	14.4x	0.87x	6.52x	4.46%	3.05B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.55x	0.55x	4.41x	5.1%	2.99B
GUARDIAN PHARMACY SERVICES, INC.	30.9x	-	-	-	2.4B
Average	17.11x	0.79x	7.94x	3.07%	5.02B
Weighted average by Cap.	17.80x	0.81x	9.55x	1.9%