Valuation Praram 9 Hospital

Stocks

End-of-day quote Thailand S.E. 2026-09-28			5-day change	1st Jan Change
19.30 ^THB	0.00%		-1.53%	+3.21%

08-12	Praram 9 Hospital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	Praram 9 Hospital Public Company Limited Announces First Half Interim Cash Dividend on Common Shareholders for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 07 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,649	13,288	12,581	21,034	14,704	15,176	-	-
Change	-	53.64%	-5.33%	67.19%	-30.09%	3.21%	-	-
Enterprise Value (EV) ¹	8,649	11,731	10,830	18,795	12,037	12,564	12,256	11,712
Change	-	35.63%	-7.68%	73.55%	-35.96%	4.37%	-2.45%	-4.44%
P/E	34.4x	23.5x	22.5x	29.4x	17.8x	17.9x	16.2x	15x
PBR	2.02x	2.81x	2.48x	3.87x	2.5x	2.39x	2.22x	2.08x
PEG	-	0x	-16.2x	1x	1.2x	6.02x	1.6x	1.78x
Capitalization / Revenue	2.9x	3.24x	2.99x	4.54x	2.79x	2.75x	2.59x	2.43x
EV / Revenue	2.9x	2.86x	2.58x	4.05x	2.28x	2.28x	2.09x	1.88x
EV / EBITDA	14.7x	11.8x	11.3x	16.9x	9.43x	9.19x	8.34x	7.47x
EV / EBIT	29.2x	18.1x	17.8x	25x	12.5x	12.3x	11x	9.61x
EV / FCF	25.8x	15.9x	21x	23.4x	24.3x	18.6x	15.4x	12.3x
FCF Yield	3.88%	6.28%	4.75%	4.28%	4.12%	5.39%	6.51%	8.14%
Dividend per Share ²	0.14	0.29	0.3	0.4	0.5	0.5189	0.5685	0.6372
Rate of return	1.27%	1.72%	1.88%	1.5%	2.67%	2.69%	2.95%	3.3%
EPS ²	0.32	0.72	0.71	0.91	1.05	1.081	1.19	1.29
Distribution rate	43.8%	40.3%	42.3%	44%	47.6%	48%	47.8%	49.4%
Net sales ¹	2,987	4,107	4,202	4,635	5,277	5,519	5,865	6,238
EBITDA ¹	590.2	991.3	958	1,114	1,276	1,367	1,470	1,567
EBIT ¹	296.5	648.7	608.3	752.7	962.7	1,017	1,114	1,218
Net income ¹	249.2	567.6	557.9	712.7	822.7	851.4	933.7	1,016
Net Debt ¹	-	-1,557	-1,751	-2,238	-2,666	-2,612	-2,920	-3,464
Reference price ²	11.00	16.90	16.00	26.75	18.70	19.30	19.30	19.30
Nbr of stocks (in thousands)	786,300	786,300	786,300	786,300	786,300	786,300	-	-
Announcement Date	2/17/22	2/22/23	2/20/24	2/19/25	2/17/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRARAM 9 HOSPITAL	17.85x	2.28x	9.19x	2.69%	454M
APOLLO HOSPITALS ENTERPRISE LIMITED	51.37x	4.43x	28.82x	0.27%	13.34B
ENCOMPASS HEALTH CORPORATION	19.38x	2.3x	10.72x	0.64%	12.18B
AIER EYE HOSPITAL GROUP CO., LTD.	24.61x	2.88x	10.04x	1.64%	10.92B
THE ENSIGN GROUP, INC.	24.82x	2.01x	16.21x	0.15%	10.12B
MANIPAL HEALTH ENTERPRISES LIMITED	78.08x	7.72x	31.26x	-	9.98B
BANGKOK DUSIT MEDICAL SERVICES	19.85x	2.89x	11.89x	4.04%	9.61B
RAMSAY HEALTH CARE LIMITED	30.9x	1x	7.86x	1.99%	8.94B
PURE HEALTH HOLDING	14.21x	1.35x	7.94x	1.89%	8.71B
ASTER DM QUALITY CARE LIMITED	110.64x	14.22x	74.12x	-.--%	6.9B
Average	39.17x	4.11x	20.80x	1.48%	9.12B
Weighted average by Cap.	39.30x	3.99x	20.51x	1.3%