Valuation Fortis Healthcare Limited

Equities

Delayed NSE India S.E. Other stock markets 01:40:46 16/09/2024 pm IST			5-day change	1st Jan Change
590.90 ^INR	+1.15%		+8.07%	+40.83%

22/08	IHH Healthcare Updates on Tokyo Court Case Over Fortis Acquisition	MT
08/08	Jefferies Adjusts Fortis Healthcare's Price Target to INR575 From INR545, Keeps at Buy	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	95,238	1,50,350	2,19,240	1,96,214	3,17,233	4,41,047	-	-
Change	-	57.87%	45.82%	-10.5%	61.68%	39.03%	-	-
Enterprise Value (EV) ¹	1,05,744	1,57,658	2,24,770	1,99,618	3,22,800	4,43,149	4,37,397	4,26,850
Change	-	49.09%	42.57%	-11.19%	61.71%	37.28%	-1.3%	-2.41%
P/E ratio	164x	-137x	39.5x	33.3x	53x	55.1x	42.1x	33.7x
PBR	1.43x	2.46x	3.55x	2.71x	4.14x	5.19x	4.67x	4.23x
PEG	-	0x	-0x	5.44x	31.8x	1.6x	1.4x	1.4x
Capitalization / Revenue	2.06x	3.73x	3.83x	3.12x	4.6x	5.62x	4.91x	4.39x
EV / Revenue	2.28x	3.91x	3.93x	3.17x	4.68x	5.65x	4.87x	4.25x
EV / EBITDA	17.3x	39x	20.6x	18.1x	25.5x	28.5x	23.1x	19.4x
EV / EBIT	33.3x	138x	28.4x	25.4x	34.9x	37.1x	28.8x	23.4x
EV / FCF	303x	57.5x	30x	53.2x	205x	55x	43.8x	34.2x
FCF Yield	0.33%	1.74%	3.34%	1.88%	0.49%	1.82%	2.28%	2.92%
Dividend per Share ²	-	-	-	-	1	1.022	1.19	1.037
Rate of return	-	-	-	-	0.24%	0.17%	0.2%	0.18%
EPS ²	0.77	-1.45	7.35	7.8	7.93	10.6	13.87	17.32
Distribution rate	-	-	-	-	12.6%	9.64%	8.58%	5.99%
Net sales ¹	46,323	40,301	57,176	62,976	68,929	78,450	89,814	1,00,407
EBITDA ¹	6,095	4,044	10,931	11,013	12,676	15,559	18,936	21,983
EBIT ¹	3,178	1,138	7,923	7,856	9,251	11,938	15,202	18,253
Net income ¹	579.4	-1,098	5,551	5,887	6,011	7,953	10,329	12,907
Net Debt ¹	10,506	7,308	5,530	3,404	5,566	2,102	-3,650	-14,197
Reference price ²	126.15	199.15	290.40	259.90	420.20	584.20	584.20	584.20
Nbr of stocks (in thousands)	7,54,958	7,54,958	7,54,958	7,54,958	7,54,958	7,54,958	-	-
Announcement Date	17/06/20	29/05/21	25/05/22	23/05/23	23/05/24	-	-	-

¹INR in Million²INR

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. ($)
FORTIS HEALTHCARE LIMITED	55.11x	5.65x	28.48x	+0.17%	5.26B
BANGKOK DUSIT MEDICAL SERVICES	29.19x	4.27x	17.24x	+2.33%	13.99B
IHH HEALTHCARE	30.62x	2.96x	13.06x	+1.31%	13.88B
AIER EYE HOSPITAL GROUP CO., LTD.	22.1x	3.61x	12.23x	+1.70%	12.23B
APOLLO HOSPITALS ENTERPRISE LIMITED	68.53x	4.66x	33.13x	+0.25%	12.03B
ENCOMPASS HEALTH CORPORATION	22.55x	2.25x	11.19x	+0.69%	9.38B
THE ENSIGN GROUP, INC.	30.42x	1.93x	17.07x	-	8.66B
RAMSAY HEALTH CARE LIMITED	10.56x	1x	7.7x	+2.04%	6.27B
MOUWASAT MEDICAL SERVICES COMPANY	28.29x	7.07x	19.53x	+1.85%	5.47B
DALLAH HEALTHCARE COMPANY	32.08x	5.24x	23.09x	+1.62%	4.18B
Average	32.95x	3.86x	18.27x	+1.33%	9.13B
Weighted average by Cap.	33.37x	3.67x	17.79x	+1.35%