Valuation Healthlead

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/07/2026			5-day change	1st Jan Change
5.550 ^THB	-0.89%		-0.89%	-22.92%

05-11	Healthlead Public Company Limited (SET:HL) announces an Equity Buyback for 6,000,000 shares, representing 2.21% for THB 42 million.	CI
05-08	Healthlead Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	4,923	6,691	2,829	2,774	1,886
Change	-	35.91%	-57.72%	-1.92%	-32.02%
Enterprise Value (EV) ¹	4,332	6,205	2,495	2,554	1,655
Change	-	43.25%	-59.79%	2.37%	-35.2%
P/E	46.9x	56.6x	37.9x	35.4x	24.8x
PBR	5.69x	7.1x	2.92x	2.76x	1.95x
PEG	2.3x	4.5x	-1x	7.37x	31.41x
Capitalization / Revenue	4.05x	4.35x	1.7x	1.38x	0.83x
EV / Revenue	3.56x	4.03x	1.5x	1.27x	0.73x
EV / EBITDA	37x	38.1x	19.8x	19.5x	10.8x
EV / EBIT	42.2x	41.8x	24.8x	26.8x	15x
EV / FCF	87.9x	-737x	-156x	830x	11.7x
FCF Yield	1.14%	-0.14%	-0.64%	0.12%	8.55%
Dividend per Share ²	0.28	0.18	0.15	0.17	0.22
Rate of return	1.55%	0.73%	1.44%	1.67%	3.06%
EPS ²	0.3861	0.4347	0.2746	0.2877	0.29
Distribution rate	72.5%	41.4%	54.6%	59.1%	75.9%
Net sales ¹	1,216	1,538	1,659	2,011	2,270
EBITDA ¹	117.1	163	126.3	131.3	153.5
EBIT ¹	102.6	148.4	100.7	95.39	110.6
Net income ¹	79.66	118.2	74.68	78.26	77.86
Net Debt ¹	-591.5	-486	-333.6	-220.1	-230.9
Reference price ²	18.100	24.600	10.400	10.200	7.200
Nbr of stocks (in thousands)	272,000	272,000	272,000	272,000	261,956
Announcement Date	2/25/22 A	2/27/23 A	2/28/24 A	2/28/25 A	2/25/26 A

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.($)
HEALTHLEAD	-	-	-	-	42.73M
MATSUKIYOCOCOKARA & CO.	16.19x	0.72x	7.53x	2.3%	5.97B
YIFENG PHARMACY CHAIN CO., LTD.	12.7x	0.8x	5.81x	3.38%	3.58B
CLICKS GROUP LIMITED	16.13x	0.98x	7.32x	4%	3.37B
NAHDI MEDICAL COMPANY	14.53x	1.23x	7.48x	5.69%	3.25B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.19x	0.54x	4.27x	5.24%	2.88B
GUARDIAN PHARMACY SERVICES, INC.	40.37x	-	-	-	2.62B
DIS-CHEM PHARMACIES LIMITED	23.19x	0.66x	8.52x	1.77%	1.72B
REDCARE PHARMACY NV	-92.5x	0.48x	17.95x	0.01%	1.61B
Average	5.47x	0.77x	8.41x	3.2%	2.78B
Weighted average by Cap.	11.15x	0.80x	7.62x	3.4%