Company Valuation: KMC Speciality Hospitals (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2,042 3,555 9,076 9,384 13,238 10,013
Change - 74.12% 155.28% 3.4% 41.07% -24.36%
Enterprise Value (EV) 1 2,028 3,669 9,032 9,495 13,829 10,814
Change - 80.9% 146.18% 5.13% 45.64% -21.8%
P/E 17.4x 27.8x 38.3x 35.2x 43.6x 46.9x
PBR 4.03x 5.61x 10.5x 8.27x 9.22x 6.09x
PEG - 3.15x 0.4x 2.8x 3.2x -1.6x
Capitalization / Revenue 2.12x 3.46x 6.67x 6.02x 7.47x 4.32x
EV / Revenue 2.11x 3.57x 6.64x 6.1x 7.81x 4.67x
EV / EBITDA 9.84x 16.2x 24.8x 23.4x 30x 19.7x
EV / EBIT 12.6x 21.3x 29.3x 28x 36x 28.4x
EV / FCF 20.3x -15x 76.8x -66x -64.4x -21.7x
FCF Yield 4.92% -6.65% 1.3% -1.52% -1.55% -4.61%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.72 0.7836 1.455 1.636 1.86 1.31
Distribution rate - - - - - -
Net sales 1 961.8 1,026 1,361 1,558 1,772 2,316
EBITDA 1 206.2 226.2 364 405.6 461.4 549.9
EBIT 1 161.5 172 307.8 339 383.7 381.4
Net income 1 117.4 127.8 237.3 266.9 303.8 214.3
Net Debt 1 -13.73 113.6 -43.78 111.5 591.4 801.1
Reference price 2 12.52 21.80 55.65 57.54 81.17 61.40
Nbr of stocks (in thousands) 163,085 163,085 163,085 163,085 163,085 163,085
Announcement Date 9/4/20 9/1/21 9/2/22 9/1/23 9/4/24 9/3/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 212M
32.21x3.05x13.63x1.35% 18.06B
50.53x4.32x28.37x0.27% 12.96B
19.59x2.32x10.81x0.64% 12.31B
22.76x3.2x11.42x1.89% 12.19B
25.73x2.07x16.71x0.15% 10.5B
83.43x7.25x28.06x - 9.55B
19.32x2.81x11.56x4.14% 9.46B
34.27x0.95x7.84x1.89% 7.3B
52.09x6.58x28.47x0.14% 7.12B
Average 37.77x 3.62x 17.43x 1.31% 9.97B
Weighted average by Cap. 36.46x 3.52x 17.08x 1.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. KMCSHIL6 Stock
  4. Valuation KMC Speciality Hospitals (India) Limited