Company Valuation: Fortis Healthcare Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 219,240 196,214 317,233 527,225 600,192 576,788 - -
Change - -10.5% 61.68% 66.19% 13.84% -3.9% - -
Enterprise Value (EV) 1 224,770 199,618 322,800 546,896 629,308 597,607 589,404 579,098
Change - -11.19% 61.71% 69.42% 15.07% -5.04% -1.37% -1.75%
P/E 39.5x 33.3x 53x 68.1x 57.6x 46.8x 34.6x 27.1x
PBR 3.55x 2.71x 4.14x 5.91x 6.07x 5.23x 4.57x 3.96x
PEG - 5.44x 31.8x 2.3x 1.7x 2.6x 1x 1x
Capitalization / Revenue 3.83x 3.12x 4.6x 6.77x 6.58x 5.37x 4.66x 4.05x
EV / Revenue 3.93x 3.17x 4.68x 7.03x 6.89x 5.56x 4.77x 4.07x
EV / EBITDA 20.6x 18.1x 25.5x 34.4x 30.2x 24.7x 20x 16.5x
EV / EBIT 28.4x 25.4x 34.9x 45.5x 38.5x 31x 24.2x 19.6x
EV / FCF 30x 53.2x 205x 94.8x 95.9x 53.4x 41.5x 29.8x
FCF Yield 3.34% 1.88% 0.49% 1.06% 1.04% 1.87% 2.41% 3.35%
Dividend per Share 2 - 1 1 1 1 1.228 1.547 1.708
Rate of return - 0.38% 0.24% 0.14% 0.13% 0.16% 0.2% 0.22%
EPS 2 7.35 7.8 7.93 10.26 13.8 16.33 22.1 28.15
Distribution rate - 12.8% 12.6% 9.75% 7.25% 7.52% 7% 6.07%
Net sales 1 57,176 62,976 68,929 77,828 91,278 107,501 123,687 142,342
EBITDA 1 10,931 11,013 12,676 15,879 20,850 24,207 29,523 35,033
EBIT 1 7,923 7,856 9,251 12,023 16,356 19,276 24,382 29,524
Net income 1 5,551 5,887 6,011 7,742 10,418 12,314 16,651 21,096
Net Debt 1 5,530 3,404 5,566 19,671 29,116 20,819 12,616 2,310
Reference price 2 290.40 259.90 420.20 698.35 795.00 764.00 764.00 764.00
Nbr of stocks (in thousands) 754,958 754,958 754,958 754,958 754,958 754,958 - -
Announcement Date 5/25/22 5/23/23 5/23/24 5/20/25 5/22/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
46.55x5.53x24.56x0.16% 6.1B
12.72x0.4x8.12x2.98% 115B
16.54x1.96x9.77x0.62% 105B
-210.38x15.23x-235.53x-.--% 46.83B
16.64x1.71x10.32x2.15% 33.19B
27.39x2.39x13.55x0.78% 30.23B
25.15x2.78x14.1x1.27% 28.57B
7.89x1.51x6.59x-.--% 22.83B
29.46x5.26x21.56x2.37% 19.92B
30.33x2.85x12.43x1.46% 16.99B
Average 0.23x 3.96x -11.45x 1.18% 42B
Weighted average by Cap. -7.06x 3.29x -16.45x 1.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fortis Healthcare Limited

Historical PBR trend

Valuation ratios - PBR - Fortis Healthcare Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fortis Healthcare Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fortis Healthcare Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fortis Healthcare Limited
  1. Stock Market
  2. Stocks
  3. FORTIS Stock
  4. Valuation Fortis Healthcare Limited