Financials Bangkok Chain Hospital

Equities

BCH

TH0808010Y07

Healthcare Facilities & Services

End-of-day quote Thailand S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
21.4 ^THB	+0.47%		+3.88%	-4.46%

Apr. 24	Bangkok Chain Hospital Public Company Limited Announces Establishment of Joint Venture Company	CI
Apr. 24	Bangkok Chain Hospital Public Company Limited Approves Cash Dividend for the Year 2023, Payable on May 23, 2024	CI

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	42,643	33,915	50,124	51,122	55,860	53,366	-	-
Enterprise Value (EV) ¹	47,232	40,202	51,825	52,393	55,860	52,821	51,719	52,320
P/E ratio	37.2 x	27.8 x	7.31 x	16.8 x	40 x	29.7 x	26.1 x	23.3 x
Yield	1.35%	1.69%	5.97%	3.9%	-	1.79%	2.05%	2.38%
Capitalization / Revenue	4.74 x	3.78 x	2.33 x	2.72 x	4.72 x	4.12 x	3.81 x	3.51 x
EV / Revenue	5.25 x	4.48 x	2.41 x	2.78 x	4.72 x	4.07 x	3.69 x	3.44 x
EV / EBITDA	19.9 x	15.4 x	5 x	10.4 x	19.2 x	15.7 x	13.9 x	12.9 x
EV / FCF	293 x	-49.8 x	9.4 x	12.3 x	-	36 x	26.1 x	22.1 x
FCF Yield	0.34%	-2.01%	10.6%	8.15%	-	2.78%	3.83%	4.52%
Price to Book	6.82 x	4.44 x	3.86 x	4.11 x	-	3.93 x	3.72 x	3.46 x
Nbr of stocks (in thousands)	2,493,748	2,493,748	2,493,748	2,493,748	2,493,748	2,493,748	-	-
Reference price ²	17.10	13.60	20.10	20.50	22.40	21.40	21.40	21.40
Announcement Date	2/25/20	2/25/21	2/28/22	3/1/23	3/1/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	8,996	8,980	21,529	18,827	11,830	12,968	14,022	15,218
EBITDA ¹	2,377	2,609	10,373	5,059	2,903	3,367	3,724	4,067
EBIT ¹	1,712	1,827	9,499	4,109	1,959	2,346	2,667	2,999
Operating Margin	19.03%	20.34%	44.12%	21.83%	16.56%	18.09%	19.02%	19.71%
Earnings before Tax (EBT) ¹	1,584	1,705	9,354	4,046	1,883	2,348	2,679	3,004
Net income ¹	1,135	1,229	6,846	3,039	1,406	1,796	2,042	2,281
Net margin	12.62%	13.69%	31.8%	16.14%	11.89%	13.85%	14.56%	14.99%
EPS ²	0.4600	0.4900	2.750	1.220	0.5600	0.7213	0.8202	0.9171
Free Cash Flow ¹	161	-807.7	5,513	4,268	-	1,468	1,981	2,366
FCF margin	1.79%	-8.99%	25.61%	22.67%	-	11.32%	14.13%	15.55%
FCF Conversion (EBITDA)	6.77%	-	53.15%	84.37%	-	43.58%	53.2%	58.17%
FCF Conversion (Net income)	14.19%	-	80.53%	140.46%	-	81.72%	97.01%	103.73%
Dividend per Share ²	0.2300	0.2300	1.200	0.8000	-	0.3826	0.4396	0.5086
Announcement Date	2/25/20	2/25/21	2/28/22	3/1/23	3/1/24	-	-	-

¹THB in Million²THB

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2021 S1	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2
Net sales ¹	-	4,298	-	7,978	6,838	7,119	5,541	12,660	3,454	2,788	2,696	2,872	-	3,196	3,066	2,892	-
EBITDA ¹	-	1,185	-	4,143	3,724	2,971	1,766	4,738	-245.2	640.9	600.3	622	1,222	864.6	816.5	735	-
EBIT ¹	-	818	-	3,922	3,492	2,738	1,513	4,219	-485.5	401	362.4	388.2	-	628	580.9	497	-
Operating Margin	-	19.03%	-	49.17%	51.06%	38.46%	27.3%	33.33%	-14.06%	14.38%	13.44%	13.51%	-	19.65%	18.94%	17.19%	-
Earnings before Tax (EBT) ¹	-	759.2	-	3,883	3,446	2,690	1,495	4,186	-518.4	378.5	336.1	371.1	-	602.5	573.8	489	-
Net income ¹	-	537.7	1,469	2,896	2,480	2,028	1,144	3,172	-403.1	269.7	253.9	284.3	538.2	440.7	427.5	352	451
Net margin	-	12.51%	-	36.3%	36.27%	28.49%	20.64%	25.06%	-11.67%	9.67%	9.42%	9.9%	-	13.79%	13.94%	12.17%	-
EPS	-	0.2200	-	1.160	1.000	0.8100	0.4600	1.270	-0.1600	0.1100	0.1000	0.1100	-	0.1800	0.1700	-	-
Dividend per Share	0.1300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	2/25/20	8/13/20	8/16/21	11/15/21	2/28/22	5/13/22	8/15/22	8/15/22	11/9/22	3/1/23	5/11/23	8/15/23	8/15/23	11/9/23	3/1/24	-	-

¹THB in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	4,589	6,287	1,700	1,272	-	-	-	-
Net Cash position ¹	-	-	-	-	-	545	1,647	1,046
Leverage (Debt/EBITDA)	1.931 x	2.41 x	0.1639 x	0.2514 x	-	-	-	-
Free Cash Flow ¹	161	-808	5,513	4,268	-	1,468	1,981	2,366
ROE (net income / shareholders' equity)	19%	18.7%	68.9%	23.9%	-	13.5%	14.2%	15.1%
ROA (Net income/ Total Assets)	8.49%	8.02%	31.9%	13.2%	-	10.5%	11.7%	12.5%
Assets ¹	13,372	15,321	21,456	23,090	-	17,036	17,405	18,189
Book Value Per Share ²	2.510	3.060	5.200	4.990	-	5.450	5.750	6.190
Cash Flow per Share ²	0.7600	0.7500	2.510	2.290	-	1.110	1.280	1.380
Capex ¹	1,741	2,671	743	1,446	-	1,130	1,023	1,099
Capex / Sales	19.36%	29.74%	3.45%	7.68%	-	8.71%	7.3%	7.22%
Announcement Date	2/25/20	2/25/21	2/28/22	3/1/23	3/1/24	-	-	-

¹THB in Million²THB

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Bangkok Chain Hospital

Trading Rating

Investor Rating

ESG Refinitiv

B-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

21.4 THB

Average target price

24.55 THB

Spread / Average Target

+14.74%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Hospitals, Clinics & Primary Care Services

	1st Jan change	Capi.
BANGKOK CHAIN HOSPITAL	-4.46%	1.44B
AIER EYE HOSPITAL GROUP CO., LTD.	-20.16%	16.21B
BANGKOK DUSIT MEDICAL SERVICES	+4.50%	12.44B
IHH HEALTHCARE	+3.98%	11.58B
APOLLO HOSPITALS ENTERPRISE LIMITED	+9.72%	10.79B
ENCOMPASS HEALTH CORPORATION	+23.61%	8.26B
RAMSAY HEALTH CARE LIMITED	-2.19%	7.68B
MOUWASAT MEDICAL SERVICES COMPANY	+20.75%	7.2B
THE ENSIGN GROUP, INC.	+4.49%	6.67B
GLOBAL HEALTH LIMITED	+50.89%	4.66B

Hospitals, Clinics & Primary Care Services