XBKK
VIBHA
Market cap630mUSD
Jun 06, Last price
1.53THB
1D
0.66%
1Q
-11.05%
Jan 2017
-47.60%
Name
Vibhavadi Medical Center PCL
Chart & Performance
Profile
Vibhavadi Medical Center Public Company Limited operates a hospital under the Vibhavadi Hospital name in Thailand. It operates through two segments, Hospital and Others. The company provides medical services; and room rental and hotel services. In addition, it engages in the beauty business. Vibhavadi Medical Center Public Company Limited was founded in 1986 and is based in Bangkok, Thailand.
Valuation
Title THB in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 8,548,376 4.59% | 8,173,497 -5.09% | 8,612,233 16.44% | |||||||
Cost of revenue | 7,499,980 | 7,020,628 | 6,965,588 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,048,396 | 1,152,869 | 1,646,645 | |||||||
NOPBT Margin | 12.26% | 14.10% | 19.12% | |||||||
Operating Taxes | 164,758 | 196,839 | 301,932 | |||||||
Tax Rate | 15.72% | 17.07% | 18.34% | |||||||
NOPAT | 883,637 | 956,030 | 1,344,713 | |||||||
Net income | 698,606 -19.25% | 865,125 -35.43% | 1,339,746 -25.78% | |||||||
Dividends | (816,479) | (890,497) | (774,946) | |||||||
Dividend yield | 3.06% | 3.66% | 2.10% | |||||||
Proceeds from repurchase of equity | (194,233) | 437 | ||||||||
BB yield | 0.73% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 6,076,690 | 4,925,066 | 5,457,448 | |||||||
Long-term debt | 3,183,626 | 3,643,989 | 3,487,612 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 304,214 | 294,330 | 269,682 | |||||||
Net debt | (5,817,578) | (8,804,453) | (10,786,060) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,795,444 | 1,979,728 | 1,969,880 | |||||||
CAPEX | (593,739) | (522,648) | (428,098) | |||||||
Cash from investing activities | (941,988) | (318,438) | (688,287) | |||||||
Cash from financing activities | (911,234) | (1,503,457) | (1,358,602) | |||||||
FCF | 713,616 | 1,026,465 | 1,802,009 | |||||||
Balance | ||||||||||
Cash | 1,629,332 | 1,584,298 | 1,607,217 | |||||||
Long term investments | 13,448,562 | 15,789,210 | 18,123,902 | |||||||
Excess cash | 14,650,475 | 16,964,834 | 19,300,508 | |||||||
Stockholders' equity | 9,101,764 | 13,500,103 | 9,850,724 | |||||||
Invested Capital | 14,638,840 | 11,516,873 | 17,422,166 | |||||||
ROIC | 6.76% | 6.61% | 7.89% | |||||||
ROCE | 4.26% | 4.37% | 5.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,522,584 | 13,576,011 | 13,575,946 | |||||||
Price | 1.97 10.06% | 1.79 -34.19% | 2.72 3.03% | |||||||
Market cap | 26,639,491 9.62% | 24,301,061 -34.19% | 36,926,573 -6.05% | |||||||
EV | 23,690,300 | 18,829,170 | 29,958,413 | |||||||
EBITDA | 1,689,140 | 1,799,379 | 2,271,149 | |||||||
EV/EBITDA | 14.03 | 10.46 | 13.19 | |||||||
Interest | 344,624 | 306,336 | 244,811 | |||||||
Interest/NOPBT | 32.87% | 26.57% | 14.87% |