Valuation Bangkok Dusit Medical Services

Stocks

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
18.00 ^THB	+0.56%		-2.17%	-6.74%

27/05	Bangkok Dusit Medical Services appoints Piyasakol Sakolsatayadorn as additional vice chairman	RE
27/05	Bangkok Dusit Medical Services Public Company Limited Appoints Piyasakol Sakolsatayadorn as Independent Director and Additional Vice Chairman of the Board, Effective May 27, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,65,516	4,60,868	4,41,003	3,89,354	3,06,716	2,86,056	-	-
Change	-	26.09%	-4.31%	-11.71%	-21.22%	-6.74%	-	-
Enterprise Value (EV) ¹	3,73,412	4,71,794	4,44,024	4,00,339	3,17,482	2,95,515	2,95,448	2,97,730
Change	-	26.35%	-5.89%	-9.84%	-20.7%	-6.92%	-0.02%	0.77%
P/E Ratio	46x	36.7x	30.8x	24.3x	19.3x	17.4x	16.4x	15.4x
PBR	4.36x	5.13x	4.63x	3.89x	2.9x	2.63x	2.55x	2.44x
PEG	-	0.6x	2.2x	2x	-19.49x	5.1x	2.62x	2.4x
Capitalization / Revenue	4.91x	5.01x	4.37x	3.61x	2.75x	2.47x	2.35x	2.23x
EV / Revenue	5.02x	5.13x	4.4x	3.71x	2.85x	2.55x	2.43x	2.33x
EV / EBITDA	22.9x	21.5x	18.9x	15.1x	12.5x	10.4x	9.89x	9.47x
EV / EBIT	37.5x	29.6x	25.2x	21.1x	17.2x	14x	13.2x	12.6x
EV / FCF	35.3x	29.7x	34.1x	32.7x	24.5x	19.8x	19.5x	17.8x
FCF Yield	2.83%	3.36%	2.94%	3.05%	4.08%	5.04%	5.12%	5.62%
Dividend per Share ²	0.45	0.5	0.65	0.75	1	0.8355	0.8134	0.8768
Rate of return	1.96%	1.72%	2.34%	3.06%	5.18%	4.64%	4.52%	4.87%
EPS ²	0.5	0.79	0.9	1.01	1	1.034	1.099	1.169
Distribution rate	90%	63.3%	72.2%	74.3%	100%	80.8%	74%	75%
Net sales ¹	74,451	91,934	1,00,853	1,07,867	1,11,507	1,15,900	1,21,749	1,28,030
EBITDA ¹	16,282	21,899	23,483	26,584	25,311	28,392	29,883	31,424
EBIT ¹	9,961	15,950	17,635	18,968	18,463	21,147	22,301	23,660
Net income ¹	7,936	12,606	14,375	15,987	15,848	16,549	17,526	18,607
Net Debt ¹	7,896	10,926	3,021	10,985	10,766	9,459	9,392	11,674
Reference price ²	23.00	29.00	27.75	24.50	19.30	18.00	18.00	18.00
Nbr of stocks (in thousands)	1,58,92,002	1,58,92,002	1,58,92,002	1,58,92,002	1,58,92,002	1,58,92,002	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	26/02/25	25/02/26	-	-	-

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.($)
BANGKOK DUSIT MEDICAL SERVICES	17.41x	2.55x	10.41x	4.64%	874.45Cr
IHH HEALTHCARE	33.94x	3.22x	14.35x	1.33%	1.91TCr
APOLLO HOSPITALS ENTERPRISE LIMITED	64.09x	5.06x	34.24x	0.27%	1.29TCr
AIER EYE HOSPITAL GROUP CO., LTD.	20.6x	2.98x	10.64x	2.03%	1.16TCr
ENCOMPASS HEALTH CORPORATION	16.54x	1.94x	9.12x	0.76%	1.01TCr
THE ENSIGN GROUP, INC.	21.11x	1.73x	14.38x	0.18%	865.74Cr
FORTIS HEALTHCARE LIMITED	69.84x	8.38x	36.49x	0.12%	786.61Cr
PURE HEALTH HOLDING	12.33x	1.08x	6.57x	2.12%	665.5Cr
RAMSAY HEALTH CARE LIMITED	29.62x	0.84x	6.96x	2.18%	629.56Cr
Average	31.72x	3.09x	15.91x	1.51%	1.02TCr
Weighted average by Cap.	32.99x	3.23x	16.54x	1.43%