LHC Group, Inc.

NASDAQ
LHCG
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Healthcare

Reporting LHC Group, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.4087 0.5612 0.8152 0.7769 1.65 2.91 4.27 4.31 5.29 5.29 3.69 26.24
Выручка, млрд $
0.816 0.915 1.07 1.81 2.08 2.06 2.22 2.28 2.28 2.28 2.18 1.85
Чистая прибыль, млрд $
0.032 0.037 0.05 0.0636 0.0957 0.1116 0.1157 0.0399 0.0399 0.0399 0.0806 -16.05
EV, млрд $
0.6539 0.8998 0.7743 2.8 4.57 6.41 5.1 5.67 0.7151 5.67 4.49 -30.99
EBIT, млрд $
0.0575 0.0617 0.0649 0.0957 0.1335 0.1518 0.1578 0.1194 0.1007 0.1194 0.1326 -5.48
EBITDA, млрд $
0.0694 0.083 0.089 0.112 0.1851 0.2076 0.2162 0.1836 0.1648 0.1836 0.1915 -2.30
OIBDA, млрд $
0.1594 0.241 0.2741 0.2861 0.2631 0.2447 10.54
Баланс стоимость, млрд $
0.2777 0.3143 0.3644 1.32 1.41 1.53 1.57 1.6 1.6 1.6 1.54 2.56
FCF, млрд $
-0.024 0.028 -0.042 0.0756 0.0969 0.4634 -0.1333 0.0304 0.0304 0.0304 0.0976 -20.69
Операционный денежный поток, млрд $
0.0599 0.0675 0.0323 0.1086 0.1305 0.5292 -0.1003 0.05 0.05 0.05 0.1319 -17.46
Операционная прибыль, млрд $
0.068 0.072 0.076 0.111 0.1516 0.1781 0.1856 0.1194 0.1152 0.1194 0.1500 -5.34
Операционные расходы, млрд $
0.2679 0.2854 0.32 0.5379 0.596 0.6328 0.6964 0.7642 0.7642 0.7642 0.6907 5.10
CAPEX, млрд $
0.084 0.039 0.075 0.033 0.0336 0.0659 0.033 0.0196 0.0196 0.0196 0.0343 -10.22


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0061 0.0033 0.0028 0.0494 0.0317 0.2866 0.0098 0.0179 0.0179 0.0179 0.0728 -10.80
Total Receivables $
0.1078 0.1141 0.1309 0.1659 0.2601 0.2958 0.3127 0.3626 0.3267 0.3267 0.3116 4.67
Total Current Assets $
0.1388 0.1497 0.201 0.3669 0.3803 0.647 0.4331 0.4082 0.4082 0.4082 0.4554 1.43
Чистые активы, млрд $
0.3546 0.3951 0.5066 0.3669 0.3803 0.647 0.4331 0.1543 0.4082 0.1543 0.4046 1.43
Активы, млрд $
0.5661 0.6141 0.7937 1.93 2.14 2.48 2.9 2.9 2.9 2.9 2.66 6.27
Short Term Debt $
0.000241 0.000252 0.000286 0.0078 0.0287 0.0327 0.0376 0.0364 0.0364 0.0364 0.0344 4.87
Long Term Debt $
0.0985 0.0875 0.144 0.2359 0.253 0.02 0.6612 0.733 0.733 0.733 0.4800 23.71
Задолженность, млрд $
0.2083 0.2125 0.2871 0.5042 0.633 0.87 1.23 1.19 1.19 1.19 1.02 13.46
Чистый долг, млрд $
0.0926 0.0845 0.1414 0.1943 0.25 -0.2339 0.7677 0.7151 0.7151 0.7151 0.4428 23.39
Долг, млрд $
0.0988 0.0878 0.000286 0.2437 0.2817 0.0527 0.7775 0.844 0.844 0.844 0.5600 24.54
Interest income $
0.0023 0.0024 0.0034 0.0097 0.0112 0.0058 37.25
Расходы на обслуживание долга $
0.0023 0.0029 0.0039 0.0097 0.0112 0.0041 0.0043 0.0313 0.0313 0.0313 0.0164 22.82
Чист. проц. доходы, млрд $
-0.0029 0.0034 0.0097 0.0112 -0.0041 -0.0043 -0.0313 -0.0038 -226.40
Goodwill, млрд $
0.1949 0.24 0.2907 0.3073 0.3926 1.16 1.22 1.26 1.75 1.77 1.43 8.82
Амортизация, млрд $
0.0083 0.0096 0.012 0.0122 0.0134 0.0164 0.0516 0.0558 0.0584 0.0642 0.0493 31.38
Себестоимость, млрд $
0.3835 0.4348 0.4809 0.5577 0.6758 1.16 1.32 1.25 1.34 1.4 1.29 3.83


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.84 2.07 2.79 2.29 3.07 3.56 3.68 1.3 1.3 1.3 2.58 -15.79
Цена акции ао 45.7 61.25 93.88 137.76 213.32 169.81 169.81 169.81 169.81 169.81 178.51 -4.46
Число акций ао, млн 17 18 18 17 27 31 31 31.43 30.66 30.66 30.22 2.58
FCF/акцию -1.33 1.57 -2.36 2.72 3.1 14.77 -4.24 0.9904 0.9904 0.9904 3.12 -20.40


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.61 9.76 11.88 7.2 7.01 7.59 7.48 2.52 2.52 2.52 17.60 5.42 -18.50
ROA, % 6.11 6.2 7.12 4.67 4.71 4.83 4.3 1.38 1.38 1.38 5.71 3.32 -21.77
ROIC, % 6.75 8.12 8.24 9.92 6.57 6.28 6.72 5.96 2.6 5.2 17.65 5.63 -16.92
ROS, % 6.06 5.28 6.42 7.36 7.11 1.75 1.75 1.75 1.75 1.75 13.36 2.82 -24.45
ROCE, % 15.36 12.82 5.55 6.99 8.42 6.34 4.58 3.86 6.99 6.99 29.73 6.04 -3.65
Ebit margin, % 5.28 6.42 7.36 7.11 5.23 5.24 5.24 18.53 6.27 -3.98
Рентаб EBITDA, % 8.07 8.3 6.19 8.9 10.06 9.74 8.04 7.22 8.05 8.05 26.10 8.62 -4.36
Чистая рентаб, % 8.3 7.8 7.1 3.51 4.6 5.41 5.21 1.75 1.75 1.75 13.36 3.74 -17.58
Operation Margin, % 7.11 6.39 7.66 8.72 8.36 5.23 5.24 5.24 5.24 5.24 16.64 5.86 -8.92
Чистая процентная маржа, % 3.39 2.98 3.96 4 4.67 3.51 4.6 5.41 5.21 4.44 24.17 4.68 2.21
Доходность FCF, % 2.94 -10.61 -4.26 3.47 -5.16 3.28 2.69 8.57 -2.38 0.6257 2.56 -28.20


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
25.6 26.3 23.3 26.4 40.96 45.09 59.5 37.46 124.33 124.33 69.28 61.47 24.87
P/BV
1.7 2.3 2.1 2.5 1.83 2.86 4.12 2.6 2.91 2.91 8.88 2.86 9.72
P/S
0.8 1 0.9 1.1 1.44 2.07 3.22 1.95 2.17 2.17 8.07 2.17 8.55
P/FCF
-45.36 39.04 44.71 14.47 -32.24 159.82 174.01 174.01 174.01 174.01 8.97 129.92 -240.10
E/P
0.0466 0.0276 0.0266 0.0206 0.0206 0.0082 0.0075 0.0075 0.0075 0.0075 0.03 0.0103 -18.30
EV/EBIT
28.7 34.21 42.55 32.21 47.52 47.49 47.49 47.49 88.62 43.45 2.22
EV/EBITDA
9.42 12.18 8.7 24.98 24.67 30.86 23.6 30.9 4.34 30.9 53.93 22.87 -29.36
EV/S
1.13 1.38 1.85 2.51 2.84 2.48 2.49 2.49 2.49 2.49 8.39 2.56 -2.60
EV/FCF
28.16 -28.64 33.04 39.78 11.17 -47.25 186.81 186.51 186.51 186.51 21.66 104.75 75.60
Debt/EBITDA
1.84 2.18 1.52 0.2538 3.6 4.6 4.6 4.6 4.6 4.6 2.61 4.40 5.02
Netdebt/Ebitda
1.67 1.65 1.3 -1.02 2.87 3.9 3.89 3.89 3.89 3.89 0.49 3.69 6.27
Debt/Ratio
0.36 0.26 0.3 0.35 0.42 0.2913 0.291 0.291 0.291 0.291 0.24 0.3169 -7.08
Debt/Equity
0.57 0.35 0.42 0.57 0.78 0.529 5.47 5.47 0.6974 0.6974 2.82 2.59 -2.21
Debt/Net Income
2.88 3.83 2.94 0.472 6.04 21.17 21.15 21.15 21.15 21.15 10.75 18.13 28.49
PEG
-64.32 -64.32 -67.62 -64.3200 0.00
Бета
0.37 0.41 0.42 0.3103 0 0 0 -0.68 0.3776 -4.30
Индекс Альтмана
6.44 5.02 5.71 6 3.3 4.67 3.25 3.25 3.25 3.25 12.59 3.54 -0.30


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0068 0.0083 0.0114 0.0121 0.0241 0.0248 0.0289 0.0215 0.0215 0.0215 0.0242 -2.26
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.71
Дивиденды / прибыль, %
25.74 25.73 22.71 19.09 25.16 22.26 24.94 54 54 54 155.02 36.07 16.50
Dividend Coverage Ratio
1.86 1.86 1.86 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 CAGR 5
CAPEX/Выручка, %
1.82 1.62 3.19 1.49 0.859 -13.94
Всего задолженность
0.2061 0.231 0.6814 48.97
Персонал, чел
30 000 16 000 -26.97