XSES
QC7
Market cap219mUSD
May 02, Last price
0.30SGD
1D
3.45%
1Q
5.26%
Jan 2017
-49.65%
IPO
175.99%
Name
Q & M Dental Group (Singapore) Limited
Chart & Performance
Profile
Q & M Dental Group (Singapore) Limited, an investment holding company, provides private dental healthcare services. It operates through Primary Healthcare; Dental Equipment and Supplies Distribution; and Medical Laboratory segments. It offers various aesthetic/cosmetic, CAD CAM digital, children, general, geriatric, and implant dentistry services; consultation, gum disease and surgery, oral surgery, root canal treatment, scaling and polishing, teeth grinding and whitening, tooth-colored filling, and wisdom tooth surgery services; and crowns and bridges, dental X-rays, dentures, extractions, mouth guards, orthodontics, and sensitive teeth. The company also provides general health services comprising adult and children consultation, chronic disease management, men's health, and skin care services; and cervical PAP smear, family planning, general and pre-marital health screening, smoking cessation, and weight loss management services, as well as cervical cancer, chicken pox, childhood, hepatitis profiling, influenza, and travel advice and vaccinations. In addition, it offers pre-education/extracurricular activity certifications, and pre-employment checks; and ear syringing, foreign materials and warts removal, suturing, and wound care and dressing services. Further, the company offers swabbing, pre-departure and pre-event testing, and laboratory testing services, as well as sells test kits; and higher education programmes to dentists, as well as trades in dental surgery materials and equipment; and develops dental healthcare software and equipment. As of December 31, 2021, it operated 97 dental outlets, 5 medical outlets, and 1 dental college in Singapore; 38 dental outlets in Malaysia; and 1 dental outlet in People's Republic of China. The company was founded in 1996 and is headquartered in Singapore. Q & M Dental Group (Singapore) Limited is a subsidiary of Quan Min Holdings Pte. Ltd.
Valuation
Title SGD 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 | 180,674 -1.12% | 182,723 0.83% | 181,214 -11.86% | |||||||
Cost of revenue | 126,314 | 133,688 | 36,721 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 54,360 | 49,035 | 144,493 | |||||||
NOPBT Margin | 30.09% | 26.84% | 79.74% | |||||||
Operating Taxes | 1,686 | 2,591 | 2,421 | |||||||
Tax Rate | 3.10% | 5.28% | 1.68% | |||||||
NOPAT | 52,674 | 46,444 | 142,072 | |||||||
Net income | 14,637 27.09% | 11,517 1.84% | 11,309 -62.89% | |||||||
Dividends | (8,804) | (7,193) | (13,152) | |||||||
Dividend yield | 3.32% | 2.98% | 4.44% | |||||||
Proceeds from repurchase of equity | 130 | 1,750 | ||||||||
BB yield | -0.05% | -0.59% | ||||||||
Debt | ||||||||||
Debt current | 11,427 | 11,847 | 11,020 | |||||||
Long-term debt | 145,635 | 168,471 | 185,646 | |||||||
Deferred revenue | 1 | 1 | ||||||||
Other long-term liabilities | 985 | 975 | 767 | |||||||
Net debt | 96,512 | 121,738 | 129,603 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 40,098 | 33,260 | 33,550 | |||||||
CAPEX | (7,952) | (5,735) | (10,973) | |||||||
Cash from investing activities | (6,307) | (6,955) | (10,995) | |||||||
Cash from financing activities | (33,442) | (32,010) | (30,468) | |||||||
FCF | 57,902 | 44,849 | 132,137 | |||||||
Balance | ||||||||||
Cash | 34,342 | 33,993 | 39,698 | |||||||
Long term investments | 26,208 | 24,587 | 27,365 | |||||||
Excess cash | 51,516 | 49,444 | 58,002 | |||||||
Stockholders' equity | 119,362 | 118,439 | 116,679 | |||||||
Invested Capital | 173,356 | 184,713 | 183,557 | |||||||
ROIC | 29.42% | 25.22% | 80.46% | |||||||
ROCE | 23.91% | 20.68% | 59.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 947,355 | 946,443 | 940,843 | |||||||
Price | 0.28 9.80% | 0.26 -19.05% | 0.32 -47.93% | |||||||
Market cap | 265,259 9.91% | 241,343 -18.57% | 296,366 -48.09% | |||||||
EV | 364,108 | 366,921 | 434,623 | |||||||
EBITDA | 72,336 | 66,811 | 161,552 | |||||||
EV/EBITDA | 5.03 | 5.49 | 2.69 | |||||||
Interest | 5,372 | 5,655 | 3,909 | |||||||
Interest/NOPBT | 9.88% | 11.53% | 2.71% |