Valuation Ramsay Health Care Limited Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 22:56:06 29/09/2026 +03			5-day change	1st Jan Change
34.00 ^EUR	0.00%		-1.73%	+74.36%

09-26	Ramsay Health Care Limited - Analyst/Investor Day
09-24	Ramsay Health Care Limited Announces Board Changes	CI

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	12,773	-	-
Change	-	-23.04%	-15.44%	-22.33%	19.92%	26.31%	-	-
Enterprise Value (EV) ¹	27,067	24,069	21,132	13,185	14,676	19,252	19,432	19,347
Change	-	-11.08%	-12.2%	-37.61%	11.31%	31.18%	0.94%	-0.44%
P/E	63.1x	45.1x	12.5x	1,223x	32.4x	31x	26.7x	23.3x
PBR	4.26x	3.11x	2.22x	1.67x	2.05x	2.48x	2.39x	2.29x
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	0.61x
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	7.87x	7.44x	6.99x
EV / EBIT	29.2x	23.1x	21x	18.7x	13.3x	15.5x	14.2x	13x
EV / FCF	3,867x	43.1x	39.2x	18.7x	21.1x	23.8x	24.9x	22.5x
FCF Yield	0.03%	2.32%	2.55%	5.34%	4.75%	4.2%	4.02%	4.44%
Dividend per Share ²	0.97	0.75	0.8	0.8	0.91	1.098	1.276	1.469
Rate of return	1.32%	1.33%	1.69%	2.18%	2.07%	1.98%	2.3%	2.65%
EPS ²	1.161	1.248	3.809	0.03	1.358	1.79	2.082	2.38
Distribution rate	83.5%	60.1%	21%	2,667%	67%	61.4%	61.3%	61.7%
Net sales ¹	13,776	15,369	16,779	17,854	18,707	19,258	20,117	20,989
EBITDA ¹	1,830	2,002	2,126	2,159	2,309	2,446	2,610	2,770
EBIT ¹	927.5	1,041	1,005	706.2	1,105	1,244	1,364	1,485
Net income ¹	274	298.1	888.7	24	329.2	413.9	480.1	552
Net Debt ¹	10,384	11,230	10,276	4,752	4,564	6,479	6,659	6,573
Reference price ²	73.24	56.29	47.46	36.69	43.98	55.48	55.48	55.48
Nbr of stocks (in thousands)	227,782	228,080	228,754	229,830	229,930	230,230	-	-
Announcement Date	8/25/22 A	8/23/23 A	8/29/24 A	8/27/25 A	8/26/26 A	-	-	-

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.($)
APOLLO HOSPITALS ENTERPRISE LIMITED	51.2x	4.42x	28.72x	0.27%	13.27B
ENCOMPASS HEALTH CORPORATION	19.46x	2.3x	10.76x	0.64%	12.23B
AIER EYE HOSPITAL GROUP CO., LTD.	24.45x	2.86x	9.97x	1.65%	10.85B
THE ENSIGN GROUP, INC.	24.98x	2.02x	16.3x	0.15%	10.19B
MANIPAL HEALTH ENTERPRISES LIMITED	77.54x	7.67x	31.05x	-	9.9B
BANGKOK DUSIT MEDICAL SERVICES	19.45x	2.83x	11.66x	4.12%	9.36B
RAMSAY HEALTH CARE LIMITED	31.04x	1x	7.88x	1.98%	8.98B
PURE HEALTH HOLDING	14.26x	1.36x	7.96x	1.88%	8.74B
ASTER DM QUALITY CARE LIMITED	108.89x	13.99x	72.94x	-.--%	6.78B
Average	41.25x	4.27x	21.92x	1.34%	10.03B
Weighted average by Cap.	39.07x	3.95x	20.36x	1.29%