Valuation Ramsay Health Care Limited OTC Markets

Stocks

Delayed OTC Markets 12:15:08 2026-09-18 EDT			5-day change	1st Jan Change
9.270 ^USD	-4.38%		+4.04%	+64.65%

09-03	LondonMetric Property Divests Seven UK Assets for GBP85 Million	MT
09-01	Ramsay Health Care Limited completed the acquisition of Assets and Operations of National Capital Private Hospital from National Capital Private Hospital for approximately AUD 250 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,334	16,683	12,839	10,857	8,432	12,803	-	-
Change	-	16.39%	-23.04%	-15.44%	-22.33%	51.83%	-	-
Enterprise Value (EV) ¹	23,881	27,067	24,069	21,132	13,185	14,676	19,282	19,462
Change	-	13.34%	-11.08%	-12.2%	-37.61%	11.31%	-4.67%	0.93%
P/E	32.7x	63.1x	45.1x	12.5x	1,223x	32.4x	31.1x	26.7x
PBR	3.57x	4.26x	3.11x	2.22x	1.67x	2.05x	2.49x	2.39x
PEG	-	-1.6x	6.02x	0x	-12.3x	0x	0.9x	1.6x
Capitalization / Revenue	1.08x	1.21x	0.84x	0.65x	0.47x	0.54x	0.66x	0.64x
EV / Revenue	1.79x	1.96x	1.57x	1.26x	0.74x	0.78x	1x	0.97x
EV / EBITDA	11.6x	14.8x	12x	9.94x	6.11x	6.36x	7.88x	7.46x
EV / EBIT	21.1x	29.2x	23.1x	21x	18.7x	13.3x	15.5x	14.3x
EV / FCF	28x	3,867x	43.1x	39.2x	18.7x	21.1x	23.9x	24.9x
FCF Yield	3.57%	0.03%	2.32%	2.55%	5.34%	4.75%	4.19%	4.01%
Dividend per Share ²	1.515	0.97	0.75	0.8	0.8	0.91	1.098	1.275
Rate of return	2.41%	1.32%	1.33%	1.69%	2.18%	2.07%	1.98%	2.29%
EPS ²	1.926	1.161	1.248	3.809	0.03	1.358	1.789	2.082
Distribution rate	78.7%	83.5%	60.1%	21%	2,667%	67%	61.4%	61.3%
Net sales ¹	13,332	13,776	15,369	16,779	17,854	18,707	19,258	20,117
EBITDA ¹	2,054	1,830	2,002	2,126	2,159	2,309	2,446	2,610
EBIT ¹	1,133	927.5	1,041	1,005	706.2	1,105	1,244	1,364
Net income ¹	449	274	298.1	888.7	24	329.2	413.9	480.1
Net Debt ¹	9,547	10,384	11,230	10,276	4,752	4,564	6,479	6,659
Reference price ²	62.95	73.24	56.29	47.46	36.69	55.61	55.61	55.61
Nbr of stocks (in thousands)	227,700	227,782	228,080	228,754	229,830	230,230	-	-
Announcement Date	8/25/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IHH HEALTHCARE	29.69x	2.8x	12.51x	1.48%	16.51B
APOLLO HOSPITALS ENTERPRISE LIMITED	51.5x	4.44x	28.89x	0.27%	13.38B
ENCOMPASS HEALTH CORPORATION	19.08x	2.27x	10.58x	0.65%	11.99B
AIER EYE HOSPITAL GROUP CO., LTD.	25.23x	2.96x	10.31x	1.6%	11.22B
MANIPAL HEALTH ENTERPRISES LIMITED	83.09x	7.91x	32.14x	-	10.26B
THE ENSIGN GROUP, INC.	24.72x	2x	16.15x	0.15%	10.08B
BANGKOK DUSIT MEDICAL SERVICES	19.55x	2.84x	11.72x	4.1%	9.51B
RAMSAY HEALTH CARE LIMITED	42.44x	1.08x	8.93x	1.53%	9.12B
PURE HEALTH HOLDING	14.05x	1.35x	7.96x	1.88%	8.62B
Average	34.37x	3.07x	15.46x	1.46%	11.19B
Weighted average by Cap.	34.63x	3.14x	15.79x	1.38%