Financials Encompass Health Corporation

Equities

EHC

US29261A1007

Healthcare Facilities & Services

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
82.47 USD -0.31% Intraday chart for Encompass Health Corporation +4.10% +23.61%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,830 8,222 6,493 5,968 6,688 8,259 - -
Enterprise Value (EV) 1 9,798 11,287 9,660 8,682 9,296 10,628 10,550 10,373
P/E ratio 19.2 x 29 x 15.9 x 22.2 x 19.2 x 20.4 x 18.4 x 17.3 x
Yield 1.59% 1.35% 1.72% - 0.9% 0.73% 0.73% 0.73%
Capitalization / Revenue 1.48 x 1.77 x 1.27 x 1.37 x 1.39 x 1.56 x 1.44 x 1.32 x
EV / Revenue 2.13 x 2.43 x 1.89 x 2 x 1.94 x 2.01 x 1.83 x 1.66 x
EV / EBITDA 10.2 x 13.1 x 9.4 x 10.6 x 9.57 x 10.1 x 9.23 x 8.28 x
EV / FCF 19 x 36.6 x 51.7 x 61.6 x 34.7 x 39.7 x 39.6 x 37.2 x
FCF Yield 5.27% 2.74% 1.93% 1.62% 2.88% 2.52% 2.52% 2.68%
Price to Book 5.02 x 5.18 x 3.4 x - - 2.98 x 2.86 x 2.4 x
Nbr of stocks (in thousands) 98,600 99,432 99,492 99,788 100,241 100,140 - -
Reference price 2 69.27 82.69 65.26 59.81 66.72 82.47 82.47 82.47
Announcement Date 2/6/20 1/26/21 2/1/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,605 4,644 5,122 4,349 4,801 5,297 5,751 6,255
EBITDA 1 964.9 860.3 1,028 819.3 971.1 1,053 1,144 1,253
EBIT 1 692.5 617.3 771.4 575.7 697.2 779.3 851.7 919.9
Operating Margin 15.04% 13.29% 15.06% 13.24% 14.52% 14.71% 14.81% 14.71%
Earnings before Tax (EBT) 1 562.3 472.6 657.2 450.8 607.2 649.7 729.3 793.2
Net income 1 358.7 284.2 412.2 271 352 414.2 458.1 489.4
Net margin 7.79% 6.12% 8.05% 6.23% 7.33% 7.82% 7.97% 7.82%
EPS 2 3.610 2.850 4.110 2.700 3.470 4.040 4.480 4.773
Free Cash Flow 1 516.5 308.7 186.9 141 267.7 267.8 266.4 278.5
FCF margin 11.22% 6.65% 3.65% 3.24% 5.58% 5.06% 4.63% 4.45%
FCF Conversion (EBITDA) 53.53% 35.88% 18.18% 17.21% 27.57% 25.43% 23.3% 22.23%
FCF Conversion (Net income) 143.99% 108.62% 45.34% 52.03% 76.05% 64.64% 58.15% 56.9%
Dividend per Share 2 1.100 1.120 1.120 - 0.6000 0.6000 0.6000 0.6000
Announcement Date 2/6/20 1/26/21 2/1/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,285 1,319 1,334 1,330 1,090 1,137 1,160 1,187 1,207 1,247 1,316 1,305 1,325 1,360 1,422
EBITDA 1 245.6 252.7 245 240.2 195.3 232.7 229 249.6 237.5 255 273 262.9 257.4 266.1 285.3
EBIT 1 180.7 186.9 178.8 171.4 133.2 169.4 165.1 177 170.2 184.9 202.7 195.6 189.5 196.6 215.3
Operating Margin 14.06% 14.17% 13.41% 12.88% 12.23% 14.89% 14.23% 14.91% 14.1% 14.83% 15.4% 14.99% 14.3% 14.45% 15.14%
Earnings before Tax (EBT) 1 160.9 147.2 141.3 95.1 107.3 150.9 146.2 151.2 145 164.8 178.4 155 154.4 158.9 192
Net income 1 100 91.6 87.5 48.7 45.4 89.4 87.7 91.4 85.3 87.6 112.5 100.6 97.68 102.9 120.6
Net margin 7.78% 6.95% 6.56% 3.66% 4.17% 7.86% 7.56% 7.7% 7.07% 7.03% 8.55% 7.71% 7.37% 7.56% 8.48%
EPS 2 1.000 0.9100 0.8700 0.4900 0.4500 0.8900 0.8700 0.9100 0.8400 0.8600 1.100 0.9833 0.9533 1.003 1.177
Dividend per Share 2 0.2800 0.2800 0.2800 0.2800 0.1500 - 0.1500 0.1500 - 0.1500 0.1500 0.1500 0.1500 0.1500 0.1500
Announcement Date 10/27/21 2/1/22 4/27/22 8/1/22 10/26/22 2/7/23 4/27/23 8/1/23 10/26/23 2/7/24 4/24/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,968 3,065 3,167 2,714 2,608 2,369 2,292 2,115
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.076 x 3.563 x 3.081 x 3.312 x 2.686 x 2.25 x 2.004 x 1.688 x
Free Cash Flow 1 517 309 187 141 268 268 266 279
ROE (net income / shareholders' equity) 27.3% 19.3% 24.2% 16.8% 23.8% 23.9% 20.1% 18.8%
ROA (Net income/ Total Assets) 6.37% 4.54% 6.37% 4.34% 6% 8.66% 8.85% 9.15%
Assets 1 5,628 6,263 6,476 6,251 5,869 4,784 5,177 5,352
Book Value Per Share 2 13.80 16.00 19.20 - - 27.60 28.80 34.40
Cash Flow per Share 2 6.390 7.060 7.140 7.030 8.400 8.530 9.490 10.10
Capex 1 372 396 529 565 583 544 614 679
Capex / Sales 8.09% 8.53% 10.33% 12.99% 12.14% 10.28% 10.68% 10.86%
Announcement Date 2/6/20 1/26/21 2/1/22 2/7/23 2/7/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
82.47 USD
Average target price
94.18 USD
Spread / Average Target
+14.20%
Consensus
  1. Stock Market
  2. Equities
  3. EHC Stock
  4. Financials Encompass Health Corporation