Valuation Ramkhamhaeng Hospital

Stocks

End-of-day quote Thailand S.E. 04/09/2026			5-day change	1st Jan Change
17.80 ^THB	+1.14%		0.00%	-3.26%

08-17	Ramkhamhaeng Hospital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-03	Ramkhamhaeng Hospital Public Company Limited Announces Appointment of Peerapong Charoenpong Was Appointed as Group Chief Technology Officer, Effective August 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	47,700	64,500	43,200	27,120	22,080	21,360	-	-
Change	-	35.22%	-33.02%	-37.22%	-18.58%	-3.26%	-	-
Enterprise Value (EV) ¹	47,700	64,500	52,149	36,730	37,453	35,389	35,407	35,346
Change	-	35.22%	-19.15%	-29.57%	1.97%	-5.51%	0.05%	-0.17%
P/E	11.4x	30.9x	27.9x	37x	7.9x	18.4x	15.5x	14.3x
PBR	2.78x	3.33x	2.33x	1.01x	1.01x	0.95x	0.92x	0.9x
PEG	-	-0.6x	-1.1x	-0.7x	0x	-0.3x	0.9x	1.64x
Capitalization / Revenue	3.77x	6.75x	4.48x	3.02x	1.5x	0.96x	0.94x	0.91x
EV / Revenue	3.77x	6.75x	5.41x	4.1x	2.54x	1.58x	1.56x	1.51x
EV / EBITDA	6.76x	23x	31.6x	19x	13.8x	12.1x	10.1x	9.47x
EV / EBIT	7.86x	35.7x	84.9x	41.1x	30.6x	25.7x	19.4x	18x
EV / FCF	19.8x	-	-201x	-1,032x	35.3x	18.2x	31.6x	29.7x
FCF Yield	5.06%	-	-0.5%	-0.1%	2.83%	5.48%	3.17%	3.37%
Dividend per Share ²	0.76	1.1	-	-	0.1	0.5	0.64	0.67
Rate of return	1.91%	2.05%	-	-	0.54%	2.81%	3.6%	3.76%
EPS ²	3.49	1.74	1.29	0.61	2.33	0.97	1.145	1.245
Distribution rate	21.8%	63.2%	-	-	4.29%	51.5%	55.9%	53.8%
Net sales ¹	12,664	9,561	9,634	8,965	14,752	22,329	22,686	23,370
EBITDA ¹	7,054	2,805	1,650	1,932	2,711	2,935	3,505	3,732
EBIT ¹	6,068	1,807	614.3	894.6	1,224	1,379	1,829	1,966
Net income ¹	4,193	2,088	1,551	727.8	2,798	1,166	1,374	1,492
Net Debt ¹	-	-	8,949	9,610	15,373	14,029	14,047	13,986
Reference price ²	39.75	53.75	36.00	22.60	18.40	17.80	17.80	17.80
Nbr of stocks (in thousands)	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	-	-
Announcement Date	1/3/22	2/3/23	1/3/24	3/3/25	2/3/26	-	-	-