XNASSGRY
Market cap2.62bUSD
Jan 10, Last price
20.65USD
1D
-2.73%
1Q
-32.21%
Jan 2017
30.28%
IPO
12.05%
Name
Surgery Partners Inc
Chart & Performance
Profile
Surgery Partners, Inc., through its subsidiaries, owns and operates a network of surgical facilities and ancillary services in the United States. The company operates through two segments, Surgical Facility Services and Ancillary Services. Its surgical facilities comprise ambulatory surgery centers and surgical hospitals that offer non-emergency surgical procedures in various specialties, including gastroenterology, general surgery, ophthalmology, orthopedics, and pain management. The company's surgical hospitals also provide ancillary services, such as diagnostic imaging, pharmacy, laboratory, obstetrics, oncology, physical therapy, and wound care; and ancillary services, which consist of multi-specialty physician practices, urgent care facilities, and anesthesia services. As of December 31, 2021, it owned or operated a portfolio of 126 surgical facilities, including 108 ambulatory surgical centers and 18 surgical hospitals in 31 states. Surgery Partners, Inc. was founded in 2004 and is headquartered in Brentwood, Tennessee.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 2,743,300 8.03% | 2,539,300 14.12% | |||||||
Cost of revenue | 2,216,700 | 2,066,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 526,600 | 472,700 | |||||||
NOPBT Margin | 19.20% | 18.62% | |||||||
Operating Taxes | 300 | 23,300 | |||||||
Tax Rate | 0.06% | 4.93% | |||||||
NOPAT | 526,300 | 449,400 | |||||||
Net income | (11,900) -113.68% | 87,000 23.06% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 882,900 | ||||||||
BB yield | -34.46% | ||||||||
Debt | |||||||||
Debt current | 110,900 | 99,300 | |||||||
Long-term debt | 2,569,000 | 3,138,300 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 709,300 | (16,100) | |||||||
Net debt | 2,299,900 | 2,764,400 | |||||||
Cash flow | |||||||||
Cash from operating activities | 293,800 | 158,800 | |||||||
CAPEX | (88,800) | (80,600) | |||||||
Cash from investing activities | (225,600) | (307,900) | |||||||
Cash from financing activities | (155,200) | 42,100 | |||||||
FCF | 492,100 | 129,200 | |||||||
Balance | |||||||||
Cash | 195,900 | 282,900 | |||||||
Long term investments | 184,100 | 190,300 | |||||||
Excess cash | 242,835 | 346,235 | |||||||
Stockholders' equity | 864,300 | 804,900 | |||||||
Invested Capital | 6,113,265 | 5,850,265 | |||||||
ROIC | 8.80% | 8.12% | |||||||
ROCE | 8.28% | 7.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 125,613 | 91,952 | |||||||
Price | 31.99 14.82% | 27.86 -47.84% | |||||||
Market cap | 4,018,360 56.86% | 2,561,783 -33.78% | |||||||
EV | 7,692,960 | 6,610,883 | |||||||
EBITDA | 644,700 | 587,500 | |||||||
EV/EBITDA | 11.93 | 11.25 | |||||||
Interest | 193,000 | 234,900 | |||||||
Interest/NOPBT | 36.65% | 49.69% |