Valuation Healthlead

Stocks

End-of-day quote Thailand S.E. 02/09/2026			5-day change	1st Jan Change
4.680 ^THB	-4.10%		-4.49%	-35.00%

17/08	Healthlead Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
11/05	Healthlead Public Company Limited (SET:HL) announces an Equity Buyback for 6,000,000 shares, representing 2.21% for THB 42 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	4,923	6,691	2,829	2,774	1,886
Change	-	35.91%	-57.72%	-1.92%	-32.02%
Enterprise Value (EV) ¹	4,332	6,205	2,495	2,554	1,655
Change	-	43.25%	-59.79%	2.37%	-35.2%
P/E	46.9x	56.6x	37.9x	35.4x	24.8x
PBR	5.69x	7.1x	2.92x	2.76x	1.95x
PEG	2.3x	4.5x	-1x	7.37x	31.41x
Capitalization / Revenue	4.05x	4.35x	1.7x	1.38x	0.83x
EV / Revenue	3.56x	4.03x	1.5x	1.27x	0.73x
EV / EBITDA	37x	38.1x	19.8x	19.5x	10.8x
EV / EBIT	42.2x	41.8x	24.8x	26.8x	15x
EV / FCF	87.9x	-737x	-156x	830x	11.7x
FCF Yield	1.14%	-0.14%	-0.64%	0.12%	8.55%
Dividend per Share ²	0.28	0.18	0.15	0.17	0.22
Rate of return	1.55%	0.73%	1.44%	1.67%	3.06%
EPS ²	0.3861	0.4347	0.2746	0.2877	0.29
Distribution rate	72.5%	41.4%	54.6%	59.1%	75.9%
Net sales ¹	1,216	1,538	1,659	2,011	2,270
EBITDA ¹	117.1	163	126.3	131.3	153.5
EBIT ¹	102.6	148.4	100.7	95.39	110.6
Net income ¹	79.66	118.2	74.68	78.26	77.86
Net Debt ¹	-591.5	-486	-333.6	-220.1	-230.9
Reference price ²	18.100	24.600	10.400	10.200	7.200
Nbr of stocks (in thousands)	272,000	272,000	272,000	272,000	261,956
Announcement Date	25/2/22	27/2/23	28/2/24	28/2/25	25/2/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEALTHLEAD	-	-	-	-	35.82M
JD HEALTH INTERNATIONAL INC.	16.9x	0.69x	10.23x	-.--%	15.05B
MATSUKIYOCOCOKARA & CO.	16.63x	0.75x	7.79x	2.24%	6.37B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	20.35x	0.77x	12.91x	1.1%	6.3B
YIFENG PHARMACY CHAIN CO., LTD.	14.54x	0.89x	6.15x	2.91%	4.09B
NAHDI MEDICAL COMPANY	14.41x	1.24x	7.57x	5.58%	3.21B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.87x	0.58x	4.51x	5.21%	3.06B
CLICKS GROUP LIMITED	13.95x	0.84x	6.3x	4.62%	2.95B
GUARDIAN PHARMACY SERVICES, INC.	31.8x	-	-	-	2.47B
Average	17.81x	0.82x	7.92x	3.09%	4.84B
Weighted average by Cap.	17.39x	0.77x	8.94x	1.96%