Financials HealthCo Healthcare and Wellness REIT

Equities

HCW

AU0000169302

Specialized REITs

Market Closed - Australian S.E. Other stock markets 02:10:04 2024-04-29 am EDT			5-day change	1st Jan Change
1.21 ^AUD	+1.26%		+7.56%	-17.69%

Apr. 23	Healthco Healthcare And Wellness REIT Plans AU$50 Million On-Market Buyback	MT
Apr. 23	HealthCo Healthcare and Wellness REIT announces an Equity Buyback for 52,786,990 shares, representing 9.29% for AUD 50 million.	CI

Valuation

Fiscal Period: June	2022	2023	2024	2025	2026
Capitalization ¹	447.4	740.1	679.1	-	-
Enterprise Value (EV) ¹	467	1,436	1,139	1,154	1,181
P/E ratio	-	-	-	-	-
Yield	5.45%	5.8%	6.71%	7.07%	7.55%
Capitalization / Revenue	15.4 x	15.5 x	9.18 x	8.08 x	7.37 x
EV / Revenue	16 x	30.1 x	15.4 x	13.7 x	12.8 x
EV / EBITDA	24.5 x	48.5 x	18 x	17.2 x	16.3 x
EV / FCF	19.8 x	63.3 x	256 x	38.5 x	-24.7 x
FCF Yield	5.05%	1.58%	0.39%	2.59%	-4.05%
Price to Book	0.68 x	0.78 x	0.7 x	0.69 x	0.68 x
Nbr of stocks (in thousands)	325,378	562,814	568,306	-	-
Reference price ²	1.375	1.315	1.195	1.195	1.195
Announcement Date	8/11/22	8/14/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June	2022	2023	2024	2025	2026
Net sales ¹	29.14	47.7	73.99	84	92.2
EBITDA ¹	19.1	29.6	63.39	67.13	72.57
EBIT ¹	17.47	29.6	62.34	64.96	67.91
Operating Margin	59.94%	62.05%	84.25%	77.33%	73.66%
Earnings before Tax (EBT)	49.61	-	-	-	-
Net income ¹	-	20.2	30.7	78.2	91.2
Net margin	-	42.35%	41.49%	93.1%	98.92%
EPS	-	-	-	-	-
Free Cash Flow ¹	23.59	22.7	4.45	29.95	-47.85
FCF margin	80.95%	47.59%	6.01%	35.65%	-51.9%
FCF Conversion (EBITDA)	123.49%	76.69%	7.02%	44.61%	-
FCF Conversion (Net income)	-	112.38%	14.5%	38.3%	-
Dividend per Share ²	0.0750	0.0762	0.0802	0.0844	0.0902
Announcement Date	8/11/22	8/14/23	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June	2022 S1	2022 S2	2023 S1	2023 S2	2024 S1
Net sales ¹	10.84	18.29	-	-	39.6
EBITDA ¹	-	-	-	18.4	29.1
EBIT ¹	4.423	11.39	10.6	18.4	29.1
Operating Margin	40.79%	62.25%	-	-	73.48%
Earnings before Tax (EBT)	-	-	-	-	-
Net income	-	-	1.542	-	-
Net margin	-	-	-	-	-
EPS	-	-	0.004700	-	-
Dividend per Share	-	-	-	0.0388	-
Announcement Date	2/17/22	8/11/22	2/16/23	8/14/23	2/12/24

¹AUD in Million

Estimates

Balance Sheet Analysis

Fiscal Period: June	2022	2023	2024	2025	2026
Net Debt ¹	19.6	696	460	475	502
Net Cash position ¹	-	-	-	-	-
Leverage (Debt/EBITDA)	1.026 x	23.52 x	7.255 x	7.078 x	6.913 x
Free Cash Flow ¹	23.6	22.7	4.45	30	-47.9
ROE (net income / shareholders' equity)	2.42%	2.52%	4.77%	5.08%	5.4%
ROA (Net income/ Total Assets)	-	1.67%	2.6%	3.27%	3.91%
Assets ¹	-	1,209	1,183	2,391	2,334
Book Value Per Share ²	2.010	1.690	1.700	1.730	1.760
Cash Flow per Share ²	0.0700	0.0600	0.0400	0.0700	0.0800
Capex ¹	-	-	18.3	41.6	68.8
Capex / Sales	-	-	24.73%	49.52%	74.62%
Announcement Date	8/11/22	8/14/23	-	-	-

¹AUD in Million²AUD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for HealthCo Healthcare and Wellness REIT

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.195 AUD

Average target price

1.506 AUD

Spread / Average Target

+26.00%

Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Healthcare REITs

	1st Jan change	Capi.
HEALTHCO HEALTHCARE AND WELLNESS REIT	-17.69%	443M
WELLTOWER INC.	+4.62%	55.76B
VENTAS, INC.	-11.72%	17.72B
HEALTHPEAK PROPERTIES, INC.	-5.05%	13.23B
OMEGA HEALTHCARE INVESTORS, INC.	+1.40%	7.68B
HEALTHCARE REALTY TRUST INCORPORATED	-17.93%	5.39B
CARETRUST REIT, INC.	+8.62%	3.28B
SABRA HEALTH CARE REIT, INC.	-2.31%	3.23B
AEDIFICA SA	-3.93%	3.06B
NATIONAL HEALTH INVESTORS, INC.	+12.61%	2.73B

Healthcare REITs