Valuation Dimed S.A. Distribuidora de Medicamentos

Stocks

Delayed Sao Paulo 23:11:53 26/10/2026 +04			5-day change	1st Jan Change
10.42 ^BRL	-8.58%		-33.21%	-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	2,336	-	-
Change	-	-23.88%	31.94%	-33.91%	36.16%	30.55%	-	-
Enterprise Value (EV) ¹	1,904	1,585	2,126	1,656	2,071	2,673	2,676	2,713
Change	-	-16.77%	34.14%	-22.12%	25.1%	29.08%	0.09%	1.4%
P/E	25.1x	17.5x	21.5x	12.6x	14.4x	13.5x	10.3x	8.23x
PBR	1.9x	1.36x	1.69x	1.07x	1.39x	1.65x	1.49x	1.33x
PEG	-	1.86x	3.12x	1x	0.8x	0.3x	0.3x	0.3x
Capitalization / Revenue	0.61x	0.38x	0.45x	0.27x	0.32x	0.36x	0.32x	0.28x
EV / Revenue	0.59x	0.4x	0.48x	0.33x	0.38x	0.42x	0.37x	0.33x
EV / EBITDA	6.7x	7.81x	9.12x	6.29x	6.48x	6.9x	5.8x	5.04x
EV / EBIT	16.4x	10.8x	12.9x	8.48x	8.13x	9.19x	7.62x	6.5x
EV / FCF	-	-	11.7x	16.3x	5.9x	29.4x	-191x	543x
FCF Yield	-	-	8.57%	6.14%	16.9%	3.4%	-0.52%	0.18%
Dividend per Share ²	-	0.1431	0.2516	-	-	0.4559	0.4454	0.5679
Rate of return	-	1.41%	1.88%	-	-	2.91%	2.85%	3.63%
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	15.64	15.64	15.64
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIMED S.A. DISTRIBUIDORA DE MEDICAMENTOS	13.49x	0.42x	6.9x	2.91%	464M
JD HEALTH INTERNATIONAL INC.	17.04x	0.7x	10.38x	-.--%	15.29B
RAIA DROGASIL S.A.	23.58x	0.98x	10.61x	1.91%	7.04B
MATSUKIYOCOCOKARA & CO.	17.07x	0.76x	7.93x	2.19%	6.58B
TSURUHA HOLDINGS INC.	21.05x	0.36x	5.64x	2.17%	6.44B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	19.76x	0.72x	12.44x	1.1%	5.91B
YIFENG PHARMACY CHAIN CO., LTD.	16.3x	1.02x	7.13x	2.59%	4.61B
COSMOS PHARMACEUTICAL CORPORATION	15.66x	0.46x	7.59x	1.34%	3.21B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.93x	0.59x	4.53x	5.19%	3.1B
CLICKS GROUP LIMITED	14.97x	0.89x	6.68x	4.33%	3.02B
Average	17.29x	0.69x	7.98x	2.37%	5.57B
Weighted average by Cap.	18.17x	0.72x	8.80x	1.71%