Valuation Aier Eye Hospital Group Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 19/09/2024			5-day change	1st Jan Change
9.680 ^CNY	+3.64%		+1.57%	-38.81%

26/08	Citi Downgrades Aier Eye Hospital Group to Sell From Neutral; Price Target is 7 Yuan	MT
26/08	Aier Eye Hospital Group H1 Profit Up 20%, Operating Income Rises 3%	MT

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,22,549	3,08,658	2,28,569	2,22,975	1,47,575	89,996	-	-
Change	-	151.87%	-25.95%	-2.45%	-33.82%	-39.02%	-	-
Enterprise Value (EV) ¹	1,23,233	3,07,677	2,26,545	2,18,198	1,43,117	82,000	79,219	76,103
Change	-	149.67%	-26.37%	-3.68%	-34.41%	-42.7%	-3.39%	-3.93%
P/E ratio	88.6x	177x	97.6x	85.1x	43.6x	22.9x	19.7x	16.6x
PBR	18.6x	31.3x	20.2x	13.4x	7.83x	4.09x	3.53x	3.05x
PEG	-	7.6x	3x	9.07x	1.5x	1.4x	1.2x	0.9x
Capitalization / Revenue	12.3x	25.9x	15.2x	13.8x	7.25x	4.12x	3.54x	3.09x
EV / Revenue	12.3x	25.8x	15.1x	13.5x	7.03x	3.76x	3.12x	2.61x
EV / EBITDA	48.8x	95.4x	54.5x	-	24x	12.7x	10.4x	8.82x
EV / EBIT	61x	115x	64.8x	61.7x	28.9x	14.8x	12.2x	9.96x
EV / FCF	92.1x	125x	87.3x	70.2x	32.4x	15.9x	17.4x	14x
FCF Yield	1.09%	0.8%	1.15%	1.43%	3.09%	6.29%	5.75%	7.12%
Dividend per Share ²	0.0527	0.0685	0.071	0.0769	0.15	0.1587	0.1777	0.2044
Rate of return	0.38%	0.2%	0.28%	0.32%	0.95%	1.64%	1.84%	2.11%
EPS ²	0.1568	0.1932	0.2566	0.2807	0.3631	0.4222	0.4923	0.5824
Distribution rate	33.6%	35.5%	27.7%	27.4%	41.3%	37.6%	36.1%	35.1%
Net sales ¹	9,990	11,912	15,001	16,110	20,367	21,827	25,392	29,125
EBITDA ¹	2,526	3,225	4,156	-	5,954	6,439	7,595	8,629
EBIT ¹	2,022	2,674	3,494	3,534	4,948	5,524	6,511	7,638
Net income ¹	1,379	1,724	2,323	2,524	3,359	3,937	4,595	5,438
Net Debt ¹	685	-980.9	-2,024	-4,777	-4,458	-7,996	-10,778	-13,894
Reference price ²	13.896	34.199	25.034	23.900	15.820	9.680	9.680	9.680
Nbr of stocks (in thousands)	88,18,703	90,25,341	91,30,452	93,29,492	93,28,411	92,97,140	-	-
Announcement Date	28/02/20	22/04/21	25/04/22	25/04/23	25/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AIER EYE HOSPITAL GROUP CO., LTD.	22.12x	3.61x	12.24x	+1.70%	12.26B
IHH HEALTHCARE	32.11x	3.09x	13.62x	+1.25%	14.76B
BANGKOK DUSIT MEDICAL SERVICES	29.69x	4.32x	17.73x	+2.31%	14.23B
APOLLO HOSPITALS ENTERPRISE LIMITED	68.7x	4.67x	33.21x	+0.25%	12.09B
ENCOMPASS HEALTH CORPORATION	22.36x	2.23x	11.11x	+0.69%	9.19B
THE ENSIGN GROUP, INC.	30.08x	1.91x	16.87x	-	8.62B
RAMSAY HEALTH CARE LIMITED	10.44x	0.99x	7.65x	+2.06%	6.24B
FORTIS HEALTHCARE LIMITED	55.94x	5.73x	28.91x	+0.17%	5.35B
MOUWASAT MEDICAL SERVICES COMPANY	27.63x	6.91x	19.09x	+1.89%	5.34B
DALLAH HEALTHCARE COMPANY	32.2x	5.26x	23.17x	+1.61%	4.2B
Average	33.13x	3.87x	18.36x	+1.33%	9.23B
Weighted average by Cap.	33.70x	3.69x	17.92x	+1.34%