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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 229M
31.51x3.02x13.46x1.41% 17.69B
67.07x5.28x35.77x0.26% 13.43B
21.06x3.03x10.79x1.97% 11.71B
17.35x2.02x9.48x0.72% 10.56B
23.78x1.91x15.94x0.16% 9.75B
19.49x2.85x11.71x4.09% 9.63B
68.73x8.25x35.92x0.13% 7.73B
33.34x0.9x7.49x1.93% 7.04B
12.5x1.09x6.64x2.09% 6.75B
Average 32.76x 3.15x 16.36x 1.42% 9.45B
Weighted average by Cap. 33.49x 3.23x 16.85x 1.36%

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. 524520 Stock
  4. Valuation KMC Speciality Hospitals (India) Limited