Mediclinic International Plc
Public consensus - Last updated
22/09/21
Corporate Info
Contributors
- 13 FY22 based on
- 13 FY23 based on
- 13 FY24 based on
- 10 FY25 based on
|
Reporting currency:
GBP
Reporting unit: Absolute | FY22 CONSENSUS 22/09/21 | FY23 CONSENSUS 22/09/21 | FY24 CONSENSUS 22/09/21 | FY25 CONSENSUS 22/09/21 |
|---|---|---|---|---|
| Hirslanden (CHF'm) - Adjusted | ||||
Revenue | 1,817 | 1,863 | 1,898 | 1,925 |
EBITDA | 283 | 305 | 316 | 324 |
EBITDA margin (%) | 15.6 | 16.4 | 16.6 | 16.8 |
Average FX rate GBP/CHF | 1.25 | 1.26 | 1.26 | 1.24 |
| Southern Africa (ZAR'm) - Adjusted | ||||
Revenue | 17,193 | 18,461 | 19,435 | 20,191 |
EBITDA | 3,169 | 3,696 | 3,951 | 4,167 |
EBITDA margin (%) | 18.4 | 20.0 | 20.3 | 20.6 |
Average FX rate GBP/ZAR | 20.39 | 20.44 | 20.69 | 21.01 |
| Middle East (AED'm) - Adjusted | ||||
Revenue | 3,946 | 4,134 | 4,311 | 4,488 |
EBITDA | 580 | 642 | 697 | 742 |
EBITDA margin (%) | 14.7 | 15.5 | 16.2 | 16.5 |
Average FX rate GBP/AED | 5.05 | 5.06 | 5.04 | 4.99 |
| Adjusted Group (GBP'm) | ||||
Revenue | 3,074 | 3,201 | 3,303 | 3,406 |
EBITDA | 494 | 548 | 578 | 605 |
EBITDA margin (%) | 16.1 | 17.1 | 17.5 | 17.7 |
D&A | (218) | (224) | (227) | (233) |
Operating profit | 276 | 324 | 351 | 372 |
Net finance cost | (71) | (69) | (68) | (65) |
Share of profit of equity accounted investment | 1 | 6 | 9 | 11 |
Earnings (equity holders) | 148 | 189 | 213 | 234 |
Earnings per share (pence) | 20.0 | 25.5 | 28.8 | 31.6 |
Dividend per share (pence) | 3.2 | 6.9 | 7.9 | 8.6 |
Net Debt | 1,902 | 1,771 | 1,607 | 1,453 |
Net cash generated from operating activities | 371 | 407 | 446 | 470 |
Total Group Capex | 220 | 204 | 204 | 211 |
Disclaimer
Mediclinic International plc (“Mediclinic”) does not endorse or adopt any of the consensus estimates expressed in this report. The report represents the views of analysts from which the consensus estimates are derived. Mediclinic will not provide any commentary on the consensus or answer questions on it. The circulation of the consensus by Mediclinic is not mandatory and Mediclinic may amend its practice on this at any time.