Valuation Dimed S.A. Distribuidora de Medicamentos

Stocks

Delayed Sao Paulo 20:35:54 29/10/2026 +04			5-day change	1st Jan Change
10.41 ^BRL	-8.67%		-32.95%	-13.09%

08-07	Dimed S.A. Distribuidora de Medicamentos Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	Dimed S.A. Distribuidora de Medicamentos Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,980	1,507	1,989	1,314	1,790	1,583	-	-
Change	-	-23.88%	31.94%	-33.91%	36.16%	-11.52%	-	-
Enterprise Value (EV) ¹	1,904	1,585	2,126	1,656	2,071	1,920	1,923	1,960
Change	-	-16.77%	34.14%	-22.12%	25.1%	-7.27%	0.12%	1.95%
P/E	25.1x	17.5x	21.5x	12.6x	14.4x	9.15x	6.97x	5.58x
PBR	1.9x	1.36x	1.69x	1.07x	1.39x	1.12x	1.01x	0.9x
PEG	-	1.86x	3.12x	1x	0.8x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.61x	0.38x	0.45x	0.27x	0.32x	0.25x	0.22x	0.19x
EV / Revenue	0.59x	0.4x	0.48x	0.33x	0.38x	0.3x	0.26x	0.24x
EV / EBITDA	6.7x	7.81x	9.12x	6.29x	6.48x	4.96x	4.17x	3.64x
EV / EBIT	16.4x	10.8x	12.9x	8.48x	8.13x	6.6x	5.48x	4.7x
EV / FCF	-	-	11.7x	16.3x	5.9x	21.1x	-137x	392x
FCF Yield	-	-	8.57%	6.14%	16.9%	4.74%	-0.73%	0.26%
Dividend per Share ²	-	0.1431	0.2516	-	-	0.4559	0.4454	0.5679
Rate of return	-	1.41%	1.88%	-	-	4.3%	4.2%	5.36%
EPS ²	0.53	0.58	0.62	0.7	0.83	1.159	1.521	1.9
Distribution rate	-	24.7%	40.6%	-	-	39.3%	29.3%	29.9%
Net sales ¹	3,225	3,990	4,461	4,942	5,512	6,412	7,308	8,266
EBITDA ¹	284.3	202.8	233	263.1	319.4	387.5	461.6	538.6
EBIT ¹	116.1	147.1	165.1	195.3	254.7	290.9	351.1	417.4
Net income ¹	121.6	97.7	92.9	105.5	124.6	171.8	221.2	271.9
Net Debt ¹	-75.83	77.5	137.1	341.2	281.5	337.1	339.4	376.8
Reference price ²	13.32	10.14	13.36	8.80	11.99	10.60	10.60	10.60
Nbr of stocks (in thousands)	148,648	148,644	148,852	149,358	149,257	149,376	-	-
Announcement Date	24/03/22	23/03/23	14/03/24	28/03/25	20/03/26	-	-	-

¹BRL in Million²BRL

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIMED S.A. DISTRIBUIDORA DE MEDICAMENTOS	9.15x	0.3x	4.96x	4.3%	295M
JD HEALTH INTERNATIONAL INC.	16.5x	0.66x	9.82x	-.--%	14.81B
MATSUKIYOCOCOKARA & CO.	16.4x	0.73x	7.57x	2.28%	6.26B
TSURUHA HOLDINGS INC.	20.27x	0.35x	5.31x	2.25%	6.16B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	19.23x	0.69x	11.95x	1.14%	5.75B
RAIA DROGASIL S.A.	18.26x	0.8x	8.69x	2.46%	5.11B
YIFENG PHARMACY CHAIN CO., LTD.	16.01x	1x	6.98x	2.64%	4.53B
COSMOS PHARMACEUTICAL CORPORATION	14.87x	0.43x	7.13x	1.42%	3.02B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	14.15x	0.6x	4.62x	5.1%	3.15B
CLICKS GROUP LIMITED	14.86x	0.88x	6.62x	4.36%	2.99B
Average	15.97x	0.64x	7.36x	2.59%	5.21B
Weighted average by Cap.	16.99x	0.67x	8.21x	1.8%