Valuation Dimed S.A. Distribuidora de Medicamentos

Stocks

Market Closed - Sao Paulo 16:04:00 2026-10-08 EDT			5-day change	1st Jan Change
15.53 ^BRL	+36.25%		+22.19%	+29.52%

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	2,190	-	-
Change	-	-23.88%	31.94%	-33.91%	36.16%	22.37%	-	-
Enterprise Value (EV) ¹	1,904	1,585	2,126	1,656	2,071	2,529	2,552	2,588
Change	-	-16.77%	34.14%	-22.12%	25.1%	22.13%	0.88%	1.44%
P/E	25.1x	17.5x	21.5x	12.6x	14.4x	12.5x	9.67x	7.76x
PBR	1.9x	1.36x	1.69x	1.07x	1.39x	1.55x	1.39x	1.25x
PEG	-	1.86x	3.12x	1x	0.8x	0.3x	0.3x	0.3x
Capitalization / Revenue	0.61x	0.38x	0.45x	0.27x	0.32x	0.35x	0.3x	0.26x
EV / Revenue	0.59x	0.4x	0.48x	0.33x	0.38x	0.4x	0.35x	0.31x
EV / EBITDA	6.7x	7.81x	9.12x	6.29x	6.48x	6.52x	5.62x	4.86x
EV / EBIT	16.4x	10.8x	12.9x	8.48x	8.13x	8.64x	7.24x	6.18x
EV / FCF	-	-	11.7x	16.3x	5.9x	27.8x	-182x	518x
FCF Yield	-	-	8.57%	6.14%	16.9%	3.6%	-0.55%	0.19%
Dividend per Share ²	-	0.1431	0.2516	-	-	0.4559	0.4454	0.5679
Rate of return	-	1.41%	1.88%	-	-	3.11%	3.04%	3.87%
EPS ²	0.53	0.58	0.62	0.7	0.83	1.17	1.516	1.888
Distribution rate	-	24.7%	40.6%	-	-	39%	29.4%	30.1%
Net sales ¹	3,225	3,990	4,461	4,942	5,512	6,310	7,198	8,267
EBITDA ¹	284.3	202.8	233	263.1	319.4	388	453.8	532.7
EBIT ¹	116.1	147.1	165.1	195.3	254.7	292.8	352.3	418.5
Net income ¹	121.6	97.7	92.9	105.5	124.6	175.1	221.5	271.5
Net Debt ¹	-75.83	77.5	137.1	341.2	281.5	339.6	361.8	398.5
Reference price ²	13.32	10.14	13.36	8.80	11.99	14.66	14.66	14.66
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIMED S.A. DISTRIBUIDORA DE MEDICAMENTOS	12.53x	0.4x	6.52x	3.11%	438M
JD HEALTH INTERNATIONAL INC.	16.09x	0.63x	9.39x	-.--%	14.36B
RAIA DROGASIL S.A.	24.65x	0.99x	10.7x	1.81%	7.37B
TSURUHA HOLDINGS INC.	19.8x	0.34x	5.19x	2.4%	5.98B
MATSUKIYOCOCOKARA & CO.	15.87x	0.7x	7.28x	2.36%	6.07B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	19.15x	0.71x	12.12x	1.12%	5.81B
YIFENG PHARMACY CHAIN CO., LTD.	14.99x	0.92x	6.46x	2.82%	4.22B
COSMOS PHARMACEUTICAL CORPORATION	15.62x	0.45x	7.51x	1.35%	3.17B
NAHDI MEDICAL COMPANY	14.31x	1.23x	7.52x	5.66%	3.17B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.96x	0.59x	4.54x	5.17%	3.09B
Average	16.70x	0.70x	7.72x	2.58%	5.37B
Weighted average by Cap.	17.61x	0.71x	8.41x	1.86%