Valuation M1 Kliniken AG

Stocks

Market Closed - Xetra Other stock markets 11:35:26 2026-06-11 am EDT			5-day change	1st Jan Change
17.78 ^EUR	-1.98%		+1.60%	-6.42%

May. 26	M1 Kliniken Finalizes Capital Reduction via Treasury Shares Cancellation	MT
May. 20	M1 Kliniken AG Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	181.5	139.3	168.3	205.1	308	352.5
Change	-	-23.23%	20.8%	21.86%	50.16%	14.46%
Enterprise Value (EV) ¹	186.5	116.4	140	198.6	307.4	320.8
Change	-	-37.55%	20.27%	41.79%	54.79%	4.37%
P/E Ratio	25.2x	15.6x	38.4x	20.8x	19.5x	15.9x
PBR	2x	1.47x	1.16x	1.81x	2.95x	2.96x
PEG	-	0.5x	-0.8x	0x	0.3x	0.4x
Capitalization / Revenue	1.14x	0.44x	0.59x	0.65x	0.91x	0.97x
EV / Revenue	1.17x	0.37x	0.49x	0.63x	0.91x	0.88x
EV / EBITDA	34.4x	8.24x	13.2x	11.1x	11.2x	9.07x
EV / EBIT	45.5x	9.59x	15.7x	13.6x	11.8x	9.38x
EV / FCF	-7.59x	3.28x	8.28x	42.9x	13.1x	8.83x
FCF Yield	-13.2%	30.5%	12.1%	2.33%	7.63%	11.3%
Dividend per Share ²	-	-	-	0.5	0.5	1.2
Rate of return	-	-	-	4.46%	3.01%	6.32%
EPS ²	0.3672	0.4793	0.2357	0.5372	0.853	1.193
Distribution rate	-	-	-	93.1%	58.6%	101%
Net sales ¹	159.6	314.6	285.3	316.3	339.2	364.3
EBITDA ¹	5.423	14.13	10.6	17.93	27.45	35.38
EBIT ¹	4.101	12.14	8.945	14.64	26.05	34.19
Net income ¹	6.823	8.905	4.317	10.27	16.02	22.13
Net Debt ¹	4.955	-22.91	-28.29	-6.561	-0.6456	-31.74
Reference price ²	9.24	7.50	9.06	11.20	16.60	19.00
Nbr of stocks (in thousands)	19,643	18,580	18,580	18,315	18,555	18,555
Announcement Date	5/27/21	5/20/22	6/13/23	5/27/24	6/5/25	5/20/26

¹EUR in Million²EUR

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.($)
M1 KLINIKEN AG	-	-	-	-	389M
IHH HEALTHCARE	33.52x	3.19x	14.32x	1.35%	18.82B
APOLLO HOSPITALS ENTERPRISE LIMITED	64.02x	5.05x	34.2x	0.28%	12.81B
AIER EYE HOSPITAL GROUP CO., LTD.	20.33x	2.9x	10.35x	2.09%	11.32B
ENCOMPASS HEALTH CORPORATION	16.66x	1.97x	9.25x	0.74%	10.25B
THE ENSIGN GROUP, INC.	21.43x	1.75x	14.57x	0.17%	8.79B
BANGKOK DUSIT MEDICAL SERVICES	17.41x	2.55x	10.41x	4.64%	8.69B
FORTIS HEALTHCARE LIMITED	69.75x	8.37x	36.44x	0.12%	7.84B
PURE HEALTH HOLDING	11.82x	1.05x	6.38x	2.21%	6.38B
RAMSAY HEALTH CARE LIMITED	29.21x	0.81x	6.73x	2.21%	6.2B
Average	31.57x	3.07x	15.85x	1.53%	9.15B
Weighted average by Cap.	32.87x	3.21x	16.53x	1.44%