XNAS
ENSG
Market cap8.49bUSD
May 19, Last price
147.70USD
1D
-1.37%
1Q
15.33%
Jan 2017
565.02%
IPO
3,153.30%
Name
Ensign Group Inc
Chart & Performance
Profile
The Ensign Group, Inc. provides health care services in the post-acute care continuum and other ancillary businesses. The company operates in two segments, Skilled Services and Real Estate. The company offers skilled services, which include short and long-term nursing care services for patients with chronic conditions, prolonged illness, and the elderly; and physical, occupational, and speech therapies and other rehabilitative and healthcare services. It also provides standard services, such as room and board, special nutritional programs, social, recreational, entertainment, and other services. In addition, the company offers senior living, as well as mobile diagnostics services; leases real estate properties; and provides other ancillary services consisting of digital x-ray, ultrasound, electrocardiogram, laboratory, sub-acute, and patient transportation services to people in their homes or at long-term care facilities. As of April 4, 2022, it operated 252 healthcare facilities in Arizona, California, Colorado, Idaho, Iowa, Kansas, Nebraska, Nevada, South Carolina, Texas, Utah, Washington, and Wisconsin. The company was incorporated in 1999 and is based in San Juan Capistrano, California.
Valuation
Title USD 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 | 4,260,485 14.24% | 3,729,355 23.27% | 3,025,468 15.15% | |||||||
Cost of revenue | 3,818,043 | 3,401,601 | 2,666,288 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 442,442 | 327,754 | 359,180 | |||||||
NOPBT Margin | 10.38% | 8.79% | 11.87% | |||||||
Operating Taxes | 87,636 | 62,912 | 64,437 | |||||||
Tax Rate | 19.81% | 19.19% | 17.94% | |||||||
NOPAT | 354,806 | 264,842 | 294,743 | |||||||
Net income | 297,973 42.30% | 209,399 -6.80% | 224,681 15.43% | |||||||
Dividends | (13,671) | (12,890) | (12,168) | |||||||
Dividend yield | 0.18% | 0.20% | 0.23% | |||||||
Proceeds from repurchase of equity | (1,209) | (1,929) | (24,891) | |||||||
BB yield | 0.02% | 0.03% | 0.46% | |||||||
Debt | ||||||||||
Debt current | 191,036 | 169,002 | 69,679 | |||||||
Long-term debt | 3,564,125 | 3,506,675 | 2,925,291 | |||||||
Deferred revenue | (417,387) | |||||||||
Other long-term liabilities | 350,175 | 160,654 | 116,768 | |||||||
Net debt | 3,149,317 | 3,056,135 | (64,988,741) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 347,186 | 376,666 | 272,513 | |||||||
CAPEX | (158,240) | (106,180) | (87,545) | |||||||
Cash from investing activities | (390,052) | (182,698) | (186,182) | |||||||
Cash from financing activities | (2,162) | (612) | (32,262) | |||||||
FCF | (106,460) | (139,354) | (120,956) | |||||||
Balance | ||||||||||
Cash | 464,598 | 526,855 | 331,711 | |||||||
Long term investments | 141,246 | 92,687 | 67,652,000 | |||||||
Excess cash | 392,820 | 433,074 | 67,832,438 | |||||||
Stockholders' equity | 1,430,140 | 1,148,165 | 947,866 | |||||||
Invested Capital | 3,724,144 | 3,103,854 | 1,563,450 | |||||||
ROIC | 10.39% | 11.35% | 17.22% | |||||||
ROCE | 10.75% | 9.27% | 12.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 58,240 | 57,323 | 56,871 | |||||||
Price | 132.86 18.40% | 112.21 18.60% | 94.61 12.68% | |||||||
Market cap | 7,737,766 20.30% | 6,432,214 19.55% | 5,380,565 12.58% | |||||||
EV | 10,890,400 | 9,493,801 | (59,606,708) | |||||||
EBITDA | 526,580 | 400,141 | 421,535 | |||||||
EV/EBITDA | 20.68 | 23.73 | ||||||||
Interest | 8,286 | 8,087 | 8,931 | |||||||
Interest/NOPBT | 1.87% | 2.47% | 2.49% |