Valuation Intermedical Care and Lab Hospital

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
3.000 ^THB	+0.67%		-2.60%	-1.96%

07-01	Intermedical Care and Lab Hospital Public Company Limited Approves Investment in the Establishment of A New Hospital	CI
05-20	Intermedical Care and Lab Hospital Public Company Limited Announces Investment in the Establishment of A New Hospital Under the Name "Imh Silom International Hospital"	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	468.7	2,696	2,696	1,648	1,019	725.2
Change	-	475.29%	0%	-38.89%	-38.18%	-28.81%
Enterprise Value (EV) ¹	296.7	2,531	2,712	2,539	1,914	1,777
Change	-	753.06%	7.13%	-6.38%	-24.62%	-7.17%
P/E	-28.2x	6.4x	15.6x	76.7x	-13.7x	-3.69x
PBR	1.08x	3.19x	3.25x	2.01x	1.36x	1.34x
PEG	-	-0x	-0.3x	-0.9x	0x	-0x
Capitalization / Revenue	1.93x	2.83x	4.14x	2.44x	1.31x	0.95x
EV / Revenue	1.22x	2.66x	4.16x	3.75x	2.46x	2.33x
EV / EBITDA	136x	4.54x	11.2x	25.3x	109x	-19.3x
EV / EBIT	-18.5x	4.75x	12.2x	35.8x	-90.3x	-14.1x
EV / FCF	-9.61x	-	-1,562x	27.8x	36.8x	10.7x
FCF Yield	-10.4%	-	-0.06%	3.6%	2.72%	9.36%
Dividend per Share ²	-	0.9	0.14	-	-	-
Rate of return	-	7.14%	1.11%	-	-	-
EPS ²	-0.0772	1.968	0.8089	0.1004	-0.3479	-0.8302
Distribution rate	-	45.7%	17.3%	-	-	-
Net sales ¹	242.5	952.9	651.2	676.7	778.2	763.6
EBITDA ¹	2.175	557.4	241.8	100.3	17.6	-92.15
EBIT ¹	-16.06	533.4	222	70.97	-21.19	-126.2
Net income ¹	-16.61	422.7	173.1	21.48	-74.46	-188.7
Net Debt ¹	-172	-165	15.64	891.1	895.2	1,051
Reference price ²	2.180	12.600	12.600	7.700	4.760	3.060
Nbr of stocks (in thousands)	215,000	214,000	214,000	214,002	214,002	237,002
Announcement Date	3/1/21	2/28/22	2/28/23	2/28/24	2/27/25	2/28/26

¹THB in Million²THB

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.($)
INTERMEDICAL CARE AND LAB HOSPITAL	-	-	-	-	21.14M
IHH HEALTHCARE	32.79x	3.13x	13.96x	1.33%	18.34B
APOLLO HOSPITALS ENTERPRISE LIMITED	66.56x	5.24x	35.51x	0.26%	13.18B
AIER EYE HOSPITAL GROUP CO., LTD.	21.38x	3.07x	10.94x	1.94%	11.87B
ENCOMPASS HEALTH CORPORATION	18.22x	2.11x	9.9x	0.69%	11.13B
THE ENSIGN GROUP, INC.	24.21x	1.94x	16.19x	0.15%	9.93B
BANGKOK DUSIT MEDICAL SERVICES	19.14x	2.81x	11.56x	4.17%	9.31B
FORTIS HEALTHCARE LIMITED	67.17x	8.06x	35.13x	0.13%	7.47B
RAMSAY HEALTH CARE LIMITED	32.9x	0.89x	7.4x	1.97%	6.92B
PURE HEALTH HOLDING	12.5x	1.09x	6.64x	2.09%	6.75B
Average	32.76x	3.15x	16.36x	1.41%	9.49B
Weighted average by Cap.	33.38x	3.22x	16.76x	1.34%