Valuation Ramsay Health Care Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:18:47 2026-08-05 EDT			5-day change	1st Jan Change
43.55 ^AUD	-0.89%		+0.35%	+26.75%

07-22	Ramsay Health Care Closes 1.75 Billion Euro Refinancing, Plans ASX Foreign Exempt Listing Via CDIs	MT
07-22	Ramsay Sante refinances its debt and sets a date with investors

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	10,013	-	-
Change	-	16.39%	-23.04%	-15.44%	-22.33%	18.75%	-	-
Enterprise Value (EV) ¹	23,881	27,067	24,069	21,132	13,185	17,436	17,728	17,647
Change	-	13.34%	-11.08%	-12.2%	-37.61%	32.24%	1.67%	-0.46%
P/E	32.7x	63.1x	45.1x	12.5x	1,223x	33.3x	26.8x	22.2x
PBR	3.57x	4.26x	3.11x	2.22x	1.67x	1.98x	1.93x	1.86x
PEG	-	-1.6x	6.02x	0x	-12.3x	0x	1.1x	1.1x
Capitalization / Revenue	1.08x	1.21x	0.84x	0.65x	0.47x	0.53x	0.52x	0.5x
EV / Revenue	1.79x	1.96x	1.57x	1.26x	0.74x	0.93x	0.92x	0.87x
EV / EBITDA	11.6x	14.8x	12x	9.94x	6.11x	7.7x	7.42x	6.89x
EV / EBIT	21.1x	29.2x	23.1x	21x	18.7x	16.1x	15x	13.4x
EV / FCF	28x	3,867x	43.1x	39.2x	18.7x	31.5x	24.9x	22.4x
FCF Yield	3.57%	0.03%	2.32%	2.55%	5.34%	3.17%	4.01%	4.47%
Dividend per Share ²	1.515	0.97	0.75	0.8	0.8	0.8458	1.009	1.226
Rate of return	2.41%	1.32%	1.33%	1.69%	2.18%	1.94%	2.32%	2.81%
EPS ²	1.926	1.161	1.248	3.809	0.03	1.308	1.627	1.963
Distribution rate	78.7%	83.5%	60.1%	21%	2,667%	64.7%	62%	62.4%
Net sales ¹	13,332	13,776	15,369	16,779	17,854	18,768	19,324	20,189
EBITDA ¹	2,054	1,830	2,002	2,126	2,159	2,264	2,389	2,562
EBIT ¹	1,133	927.5	1,041	1,005	706.2	1,083	1,183	1,312
Net income ¹	449	274	298.1	888.7	24	300.9	384	455.2
Net Debt ¹	9,547	10,384	11,230	10,276	4,752	7,423	7,715	7,634
Reference price ²	62.95	73.24	56.29	47.46	36.69	43.55	43.55	43.55
Nbr of stocks (in thousands)	227,700	227,782	228,080	228,754	229,830	229,930	-	-
Announcement Date	8/25/21	8/25/22	8/23/23	8/29/24	8/27/25	-	-	-

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.($)
RAMSAY HEALTH CARE LIMITED	33.6x	0.93x	7.74x	1.92%	7.1B
IHH HEALTHCARE	32.52x	3.09x	13.81x	1.34%	18.18B
APOLLO HOSPITALS ENTERPRISE LIMITED	53.19x	4.54x	29.82x	0.26%	13.68B
AIER EYE HOSPITAL GROUP CO., LTD.	22.62x	3.21x	11.49x	1.88%	12.27B
ENCOMPASS HEALTH CORPORATION	17.94x	2.08x	9.69x	0.7%	10.96B
THE ENSIGN GROUP, INC.	24.95x	2.02x	16.28x	0.15%	10.18B
BANGKOK DUSIT MEDICAL SERVICES	19.12x	2.78x	11.45x	4.18%	9.31B
FORTIS HEALTHCARE LIMITED	51.35x	6.76x	28.2x	0.13%	7.4B
PURE HEALTH HOLDING	12.56x	1.2x	8.05x	2.25%	7.23B
Average	29.76x	2.96x	15.17x	1.42%	10.7B
Weighted average by Cap.	30.47x	3.03x	15.58x	1.35%