Real-time Estimate
Cboe BZX
10:41:06 08/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
2.195
USD
|
-4.98%
|
|
-5.97%
|
-40.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,008
|
981.7
|
738.5
|
155
|
899.3
|
555.3
|
-
|
-
|
Enterprise Value (EV)
1 |
5,472
|
4,406
|
738.5
|
155
|
899.3
|
555.3
|
555.3
|
555.3
|
P/E ratio
|
-22.8
x
|
-6.98
x
|
4.23
x
|
-9.24
x
|
-3.04
x
|
-2.2
x
|
-3.04
x
|
-
|
Yield
|
7.11%
|
4.37%
|
1.29%
|
6.18%
|
1.07%
|
1.73%
|
3.03%
|
8.66%
|
Capitalization / Revenue
|
1.93
x
|
0.6
x
|
0.53
x
|
0.12
x
|
0.64
x
|
0.37
x
|
0.34
x
|
0.33
x
|
EV / Revenue
|
1.93
x
|
0.6
x
|
0.53
x
|
0.12
x
|
0.64
x
|
0.37
x
|
0.34
x
|
0.33
x
|
EV / EBITDA
|
3.73
x
|
0.74
x
|
2.87
x
|
1.05
x
|
3.7
x
|
2
x
|
1.73
x
|
1.42
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.73
x
|
0.39
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
2,37,899
|
2,38,268
|
2,38,995
|
2,39,704
|
2,40,450
|
2,40,394
|
-
|
-
|
Reference price
2 |
8.440
|
4.120
|
3.090
|
0.6468
|
3.740
|
2.310
|
2.310
|
2.310
|
Announcement Date
|
02/03/20
|
24/02/21
|
23/02/22
|
01/03/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,040
|
1,632
|
1,383
|
1,284
|
1,410
|
1,515
|
1,610
|
1,700
|
EBITDA
1 |
538
|
1,331
|
257.3
|
148.1
|
242.8
|
277.9
|
321
|
390.7
|
EBIT
1 |
96.73
|
94.93
|
-31.15
|
-93.82
|
-103.3
|
-2.425
|
55.06
|
101.5
|
Operating Margin
|
9.3%
|
5.82%
|
-2.25%
|
-7.31%
|
-7.32%
|
-0.16%
|
3.42%
|
5.97%
|
Earnings before Tax (EBT)
1 |
-82.84
|
-133.1
|
181.4
|
-21.12
|
-272.7
|
-249.4
|
-184.8
|
-103.1
|
Net income
1 |
-88.23
|
-139.5
|
174.5
|
-15.77
|
-293.6
|
-267.7
|
-215.6
|
-94.1
|
Net margin
|
-8.48%
|
-8.54%
|
12.62%
|
-1.23%
|
-20.82%
|
-17.67%
|
-13.39%
|
-5.54%
|
EPS
2 |
-0.3700
|
-0.5900
|
0.7300
|
-0.0700
|
-1.230
|
-1.050
|
-0.7600
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6000
|
0.1800
|
0.0400
|
0.0400
|
0.0400
|
0.0400
|
0.0700
|
0.2000
|
Announcement Date
|
02/03/20
|
24/02/21
|
23/02/22
|
01/03/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
336.7
|
310.7
|
313
|
322.9
|
336.9
|
346
|
346.2
|
356.5
|
361.5
|
370.8
|
374.1
|
381.5
|
388.5
|
394.7
|
397.8
|
EBITDA
1 |
54.47
|
33.78
|
47.98
|
35.78
|
45.96
|
53.98
|
62.14
|
58.81
|
59.19
|
64.06
|
66.17
|
71
|
77.2
|
76.6
|
77.75
|
EBIT
1 |
-16.25
|
-23.48
|
-19.12
|
-33.05
|
-18.18
|
-16.74
|
-33.03
|
-20.93
|
-32.59
|
-26.76
|
-4.58
|
-0.056
|
8.445
|
-
|
-
|
Operating Margin
|
-4.83%
|
-7.56%
|
-6.11%
|
-10.24%
|
-5.4%
|
-4.84%
|
-9.54%
|
-5.87%
|
-9.01%
|
-7.22%
|
-1.22%
|
-0.01%
|
2.17%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
367.2
|
-89.25
|
-113.2
|
-83.61
|
-62.83
|
-53.28
|
-75.28
|
-65.44
|
-79.9
|
-87.97
|
-65.73
|
-61.54
|
-55.33
|
-52.1
|
-49.37
|
Net income
1 |
365.6
|
240.4
|
-109.4
|
-81.49
|
-65.32
|
-52.66
|
-72.57
|
-65.78
|
-102.6
|
-86.26
|
-70.61
|
-65.79
|
-59.71
|
-62.62
|
-61.25
|
Net margin
|
108.57%
|
77.37%
|
-34.94%
|
-25.24%
|
-19.39%
|
-15.22%
|
-20.96%
|
-18.45%
|
-28.37%
|
-23.26%
|
-18.87%
|
-17.25%
|
-15.37%
|
-15.86%
|
-15.4%
|
EPS
2 |
1.540
|
1.010
|
-0.4600
|
-0.3400
|
-0.2700
|
-0.2200
|
-0.3000
|
-0.2800
|
-0.4300
|
-0.3600
|
-0.2700
|
-0.2600
|
-0.2400
|
-0.2100
|
-0.2000
|
Dividend per Share
2 |
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
-
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
Announcement Date
|
23/02/22
|
03/05/22
|
03/08/22
|
02/11/22
|
01/03/23
|
08/05/23
|
01/08/23
|
01/11/23
|
26/02/24
|
06/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,464
|
3,424
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.439
x
|
2.572
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.45%
|
-5.33%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
11.50
|
10.50
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
1.120
|
0.6700
|
-0.2700
|
-0.1700
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/03/20
|
24/02/21
|
23/02/22
|
01/03/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
2.31
USD Average target price
2
USD Spread / Average Target -13.42% Consensus |
1st Jan change
|
Capi.
|
---|
| -40.67% | 555M | | +8.91% | 58.27B | | -4.53% | 19.08B | | -3.54% | 13.51B | | +0.34% | 7.64B | | -13.64% | 5.88B | | +10.14% | 3.53B | | +3.57% | 3.41B | | -0.31% | 3.26B | | +16.69% | 2.85B |
Healthcare REITs
|