Valuation Ramsay Health Care Limited OTC Markets

Stocks

Market Closed - OTC Markets 15:24:42 2026-10-19 EDT			5-day change	1st Jan Change
9.410 ^USD	-5.05%		-5.05%	+67.14%

10-18	Ramsay Health Care Says ASIC Registers Booklet Related to Proposed French Healthcare Unit Demerger	MT
10-18	Ramsay Health Care Shareholders to Vote on French Healthcare Unit Demerger	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,683	12,839	10,857	8,432	10,112	12,663	-	-
Change	-	-23.04%	-15.44%	-22.33%	19.92%	25.22%	-	-
Enterprise Value (EV) ¹	27,067	24,069	21,132	13,185	14,676	19,292	19,488	19,376
Change	-	-11.08%	-12.2%	-37.61%	11.31%	31.45%	1.01%	-0.57%
P/E	63.1x	45.1x	12.5x	1,223x	32.4x	30.8x	26.5x	23.1x
PBR	4.26x	3.11x	2.22x	1.67x	2.05x	2.46x	2.37x	2.27x
PEG	-	6.02x	0x	-12.3x	0x	1x	1.6x	1.6x
Capitalization / Revenue	1.21x	0.84x	0.65x	0.47x	0.54x	0.66x	0.63x	0.6x
EV / Revenue	1.96x	1.57x	1.26x	0.74x	0.78x	1x	0.97x	0.92x
EV / EBITDA	14.8x	12x	9.94x	6.11x	6.36x	7.88x	7.46x	6.98x
EV / EBIT	29.2x	23.1x	21x	18.7x	13.3x	15.5x	14.3x	13x
EV / FCF	3,867x	43.1x	39.2x	18.7x	21.1x	23.9x	25x	22.6x
FCF Yield	0.03%	2.32%	2.55%	5.34%	4.75%	4.18%	3.99%	4.42%
Dividend per Share ²	0.97	0.75	0.8	0.8	0.91	1.114	1.288	1.477
Rate of return	1.32%	1.33%	1.69%	2.18%	2.07%	2.03%	2.34%	2.69%
EPS ²	1.161	1.248	3.809	0.03	1.358	1.787	2.078	2.378
Distribution rate	83.5%	60.1%	21%	2,667%	67%	62.3%	62%	62.1%
Net sales ¹	13,776	15,369	16,779	17,854	18,707	19,302	20,177	21,064
EBITDA ¹	1,830	2,002	2,126	2,159	2,309	2,449	2,613	2,775
EBIT ¹	927.5	1,041	1,005	706.2	1,105	1,244	1,363	1,485
Net income ¹	274	298.1	888.7	24	329.2	413.1	479.2	551.7
Net Debt ¹	10,384	11,230	10,276	4,752	4,564	6,630	6,825	6,713
Reference price ²	73.24	56.29	47.46	36.69	43.98	55.00	55.00	55.00
Nbr of stocks (in thousands)	227,782	228,080	228,754	229,830	229,930	230,230	-	-
Announcement Date	8/25/22	8/23/23	8/29/24	8/27/25	8/26/26	-	-	-

¹AUD in Million²AUD

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.($)
CVS HEALTH CORPORATION	13.48x	0.41x	8.53x	2.87%	119B
HCA HEALTHCARE, INC.	15.36x	1.89x	9.44x	0.68%	98.48B
NATERA, INC.	-282.1x	19.42x	-331.64x	-.--%	57.57B
FRESENIUS SE & CO. KGAA	13.41x	1.5x	9.05x	2.6%	28.37B
QUEST DIAGNOSTICS INCORPORATED	23.1x	2.58x	13.1x	1.41%	25.93B
LABCORP HOLDINGS INC.	22.88x	2.1x	12.05x	0.91%	25.86B
TENET HEALTHCARE CORPORATION	8.09x	1.45x	6.57x	-.--%	21.45B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.98x	5.46x	22.67x	2.32%	20.45B
REDE D'OR SÃO LUIZ S.A.	20.05x	1.8x	9.03x	3.54%	18.69B
Average	-15.08x	4.07x	-26.80x	1.59%	46.15B
Weighted average by Cap.	-25.04x	4.07x	-37.25x	1.58%