Valuation Safe Fertility Group

Stocks

End-of-day quote Thailand S.E. 23/09/2026			5-day change	1st Jan Change
5.300 ^THB	0.00%		-0.93%	-16.54%

08-07	Safe Fertility Group Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-08	Safe Fertility Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,562	3,951	1,930	1,611	-	-
Change	-	-28.96%	-51.15%	-16.54%	-	-
Enterprise Value (EV)	4,311	2,860	1,930	1,611	1,611	1,611
Change	-	-33.66%	-32.52%	-16.54%	0%	0%
P/E	23.8x	23.6x	14.8x	12.6x	12x	11.3x
PBR	3.36x	2.21x	1.12x	0.89x	0.88x	0.86x
PEG	-0.3x	-0.8x	-0.7x	-5.42x	2.52x	1.66x
Capitalization / Revenue	6.55x	4.76x	2.75x	2.31x	2.22x	2.13x
EV / Revenue	0x	0x	0x	2.31x	2.22x	2.13x
EV / EBITDA	0x	0x	0x	8.43x	8.05x	7.71x
EV / EBIT	0x	0x	0x	10.5x	8.95x	8.18x
EV / FCF	0x	0x	0x	190x	28.2x	8.35x
FCF Yield	3.9%	4.83%	8.59%	0.53%	3.55%	12%
Dividend per Share ²	-	0.62	0.41	0.37	0.37	0.36
Rate of return	-	4.77%	6.46%	6.98%	6.98%	6.79%
EPS ²	0.77	0.55	0.43	0.42	0.44	0.47
Distribution rate	-	113%	95.3%	88.1%	84.1%	76.6%
Net sales ¹	848.6	830.1	701.9	698	727	755
EBITDA ¹	301.4	266.4	192.8	191	200	209
EBIT ¹	242.4	204.6	146.1	153	180	197
Net income ¹	201.8	167.1	131.1	128	135	142
Net Debt	-1,251	-1,091	-	-	-	-
Reference price ²	18.300	13.000	6.350	5.300	5.300	5.300
Nbr of stocks (in thousands)	303,948	303,948	303,948	303,948	-	-
Announcement Date	2/22/24 A	2/20/25 A	2/20/26 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.($)
SAFE FERTILITY GROUP	12.62x	-	-	6.98%	48.57M
CVS HEALTH CORPORATION	12.67x	0.39x	8.18x	3.05%	111B
HCA HEALTHCARE, INC.	14.8x	1.84x	9.21x	0.71%	94.85B
FRESENIUS SE & CO. KGAA	13.91x	1.52x	9.14x	2.57%	29.37B
QUEST DIAGNOSTICS INCORPORATED	23.1x	2.58x	13.07x	1.41%	25.91B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	31.35x	5.66x	23.59x	2.23%	21.2B
TENET HEALTHCARE CORPORATION	7.96x	1.43x	6.5x	-.--%	21.1B
REDE D'OR SÃO LUIZ S.A.	17.65x	1.61x	8.04x	4.05%	16.37B
FRESENIUS MEDICAL CARE AG	13.54x	0.99x	5.55x	3.63%	11.92B
DAVITA INC.	12.61x	1.59x	7.72x	0.91%	11.72B
Average	16.02x	1.96x	10.11x	2.55%	34.39B
Weighted average by Cap.	15.28x	1.56x	9.65x	2%