Valuation Dimed S.A. Distribuidora de Medicamentos

Stocks

Delayed Sao Paulo 13:53:48 2026-10-30 EDT			5-day change	1st Jan Change
10.11 ^BRL	-11.30%		-35.23%	-15.51%

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	1,537	-	-
Change	-	-23.88%	31.94%	-33.91%	36.16%	-14.11%	-	-
Enterprise Value (EV) ¹	1,904	1,585	2,126	1,656	2,071	1,874	1,877	1,915
Change	-	-16.77%	34.14%	-22.12%	25.1%	-9.52%	0.15%	2.04%
P/E	25.1x	17.5x	21.5x	12.6x	14.4x	8.88x	6.77x	5.42x
PBR	1.9x	1.36x	1.69x	1.07x	1.39x	1.09x	0.98x	0.87x
PEG	-	1.86x	3.12x	1x	0.8x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.61x	0.38x	0.45x	0.27x	0.32x	0.24x	0.21x	0.19x
EV / Revenue	0.59x	0.4x	0.48x	0.33x	0.38x	0.3x	0.26x	0.24x
EV / EBITDA	6.7x	7.81x	9.12x	6.29x	6.48x	4.84x	4.07x	3.56x
EV / EBIT	16.4x	10.8x	12.9x	8.48x	8.13x	6.44x	5.35x	4.59x
EV / FCF	-	-	11.7x	16.3x	5.9x	20.6x	-134x	383x
FCF Yield	-	-	8.57%	6.14%	16.9%	4.86%	-0.75%	0.26%
Dividend per Share ²	-	0.1431	0.2516	-	-	0.4559	0.4454	0.5679
Rate of return	-	1.41%	1.88%	-	-	4.43%	4.33%	5.52%
EPS ²	0.53	0.58	0.62	0.7	0.83	1.159	1.521	1.9
Distribution rate	-	24.7%	40.6%	-	-	39.3%	29.3%	29.9%
Net sales ¹	3,225	3,990	4,461	4,942	5,512	6,311	7,194	8,136
EBITDA ¹	284.3	202.8	233	263.1	319.4	387.5	461.6	538.6
EBIT ¹	116.1	147.1	165.1	195.3	254.7	290.9	351.1	417.4
Net income ¹	121.6	97.7	92.9	105.5	124.6	171.8	220.8	271.1
Net Debt ¹	-75.83	77.5	137.1	341.2	281.5	336.9	339.8	378
Reference price ²	13.32	10.14	13.36	8.80	11.99	10.29	10.29	10.29
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	8.88x	0.3x	4.84x	4.43%	284M
JD HEALTH INTERNATIONAL INC.	16.29x	0.64x	9.59x	-.--%	14.63B
MATSUKIYOCOCOKARA & CO.	16.43x	0.73x	7.58x	2.28%	6.29B
TSURUHA HOLDINGS INC.	20.6x	0.35x	5.41x	2.21%	6.28B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	18.97x	0.68x	11.72x	1.15%	5.68B
RAIA DROGASIL S.A.	18.03x	0.79x	8.61x	2.49%	5.01B
YIFENG PHARMACY CHAIN CO., LTD.	16.19x	1.01x	7.07x	2.61%	4.58B
NAHDI MEDICAL COMPANY	14.43x	1.23x	7.57x	5.63%	3.16B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	14.13x	0.6x	4.61x	5.11%	3.15B
SUGI HOLDINGS CO.,LTD.	16.9x	0.35x	5.52x	1.36%	3.03B
Average	16.09x	0.67x	7.25x	2.73%	5.21B
Weighted average by Cap.	17.03x	0.68x	8.07x	1.89%