Subscribe

Ekachai Medical Care Public Company Limited (EKH.BK)

THB5.05 +0.00 (+0.00%)
TH SET Healthcare Medical - Care Facilities
Address 99/9 Moo 4, Ekachai Road 74000
Muang, TH
CEO Amnuay Oerareemitr
IPO 2016-07-27
ISIN TH7344010007

Explore sections of this company profile

Description

Ekachai Medical Care Public Company Limited, along with its subsidiaries, operates the Ekachai hospital in Thailand. This facility provides a comprehensive range of medical services, including specialized areas such as plastic surgery, orthopedics, ophthalmology, and general surgery, as well as fertility and genetic treatments. It also caters to family health with pediatric, obstetrics, and gynecology services, and operates a dedicated child and teen development center. General medical care is available through its clinic, emergency services, and health promotion programs. Additional offerings include hemodialysis, dental care, physical therapy, aesthetic and dermatology services, mobile check-ups, and pre-employment screenings. The company was founded in 2003 and has its headquarters in Muang, Thailand.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB5.05 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
406.1K
Beta
-0.01
Float Shares
397.03M
Free Float %
49.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.81% +1.63% -0.99% -3.85% +0.40% +0.81% -15.97% -34.30% -13.94% -17.22% -17.22%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.05
DCF (Unlevered) 6.83 +35.2%
DCF (Levered) 4.67 -7.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 +1
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.12
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    -5.2% Q1'26: +2.1% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    -13.5% Q1'26: +0.4% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +16.9% Q1'26: -43.9% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +24.0% Q1'26: +26.8% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +15.2% Q1'26: +15.4% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    +6.4% Q1'26: -7.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    0.20× Q1'26: 0.16× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.06) × ERP
WACC = 98% × Ke + 2% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6.83 Current price: 5.05
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
502.13M
est: 505.00M (-0.6%)
522.98M
est: 523.00M (0.0%)
638.12M
est: 615.00M (+3.8%)
886.04M
est: 822.00M (+7.8%)
645.75M
est: 656.50M (-1.6%)
1.15B
est: 1.13B (+1.8%)
1.05B
est: 1.09B (-3.7%)
1.21B
est: 1.28B (-5.5%)
1.31B
est: 1.33B (-1.6%)
1.24B
est: 1.25B (-0.7%)
1.29B
1.28B – 1.31B
+3.7% YoY
1.40B
1.38B – 1.42B
+7.9% YoY
1.48B
1.47B – 1.49B
+6.1% YoY
EBITDA
117.47M
est: 214.10M (-45.1%)
130.57M
est: 221.73M (-41.1%)
178.24M
est: 260.74M (-31.6%)
253.54M
est: 348.50M (-27.2%)
150.62M
est: 278.33M (-45.9%)
501.66M
est: 477.60M (+5.0%)
763.85M
est: 461.49M (+65.5%)
460.25M
est: 561.14M (-18.0%)
443.88M
est: 582.86M (-23.8%)
381.55M
est: 547.72M (-30.3%)
568.20M
562.35M – 574.04M
+3.7% YoY
613.26M
605.79M – 621.60M
+7.9% YoY
650.63M
645.70M – 655.57M
+6.1% YoY
EBIT
93.40M
est: 175.26M (-46.7%)
102.09M
est: 181.50M (-43.8%)
143.72M
est: 213.43M (-32.7%)
206.62M
est: 285.27M (-27.6%)
81.15M
est: 227.83M (-64.4%)
426.56M
est: 390.94M (+9.1%)
687.36M
est: 377.75M (+82.0%)
374.45M
est: 472.84M (-20.8%)
355.45M
est: 491.14M (-27.6%)
296.94M
est: 461.53M (-35.7%)
478.78M
473.86M – 483.71M
+3.7% YoY
516.75M
510.46M – 523.78M
+7.9% YoY
548.25M
544.09M – 552.41M
+6.1% YoY
Net Income
75.27M
est: 91.28M (-17.5%)
83.83M
est: 98.30M (-14.7%)
117.21M
est: 133.41M (-12.1%)
160.30M
est: 187.25M (-14.4%)
72.10M
est: 65.53M (+10.0%)
344.83M
est: 387.94M (-11.1%)
551.32M
est: 405.41M (+36.0%)
297.26M
est: 348.87M (-14.8%)
280.06M
est: 282.72M (-0.9%)
262.30M
est: 250.96M (+4.5%)
234.80M
222.15M – 247.44M
-6.4% YoY
224.53M
220.96M – 228.09M
-4.4% YoY
220.48M
217.15M – 223.81M
-1.8% YoY
SGA
93.41M
est: 95.51M (-2.2%)
99.88M
est: 98.91M (+1.0%)
128.42M
est: 116.31M (+10.4%)
195.04M
est: 155.46M (+25.5%)
133.07M
est: 124.16M (+7.2%)
173.05M
est: 213.05M (-18.8%)
197.33M
est: 205.86M (-4.1%)
223.90M
est: 233.85M (-4.3%)
281.17M
est: 242.90M (+15.8%)
216.85M
est: 228.26M (-5.0%)
236.79M
234.36M – 239.23M
+3.7% YoY
255.57M
252.46M – 259.04M
+7.9% YoY
271.15M
269.09M – 273.20M
+6.1% YoY
EPS
0.14
est: 0.12 (+17.7%)
0.13
est: 0.13 (+1.5%)
0.18
est: 0.17 (+3.5%)
0.25
est: 0.24 (+2.4%)
0.11
est: 0.09 (+28.8%)
0.54
est: 0.51 (+6.8%)
0.84
est: 0.52 (+62.4%)
0.43
est: 0.43 (+0.6%)
0.37
est: 0.35 (+6.9%)
0.32
est: 0.31 (+4.1%)
0.29
0.27 – 0.30
-6.4% YoY
0.28
0.27 – 0.28
-4.2% YoY
0.27
0.27 – 0.27
-2.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-21 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-20 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-19 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-18 A- 4/5 4/5 4/5 5/5 3/5 2/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-08 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-07 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-06 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-05 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-30 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-29 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-28 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 2/5 3/5 4/5
2026-04-24 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-114.81M
OE per share TTM
-0.14
Owner's Yield
-2.87%
Maintenance CapEx ratio
146.56%
Maint CapEx / Avg PPE
73.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 19.2K 0.39%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 16.1K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
593.9K
Shares Outstanding
800.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Amnuay Oerareemitr Chief Executive Officer & Chairman 437.0K male
Suttipong Tangsajjapoj Executive Vice President, Assistant of Hospital Director - Accounting & Finance and Executive Director 422.0K male
Pichamonch Patanapoonyapirom Executive Director & Deputy of Hospital Director - Administration Division 305.0K female
Amnaj Eur-Areemitr Hospital Director & Executive Director 302.0K
Wanlop Popianthong Executive Director 287.0K male
Kanchana Oerareemitr Executive Director 287.0K female
Orasa Tangsajjapoj Executive Director 287.0K female
Kaweechai Lertassawarat Executive Director & Deputy of Hospital Director - Medical Department 235.0K
Pattra Lertpunyaphol Company Secretary female
Monpat Bhumiratanajarin Chief of Internal Audit female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits