Subscribe

Srivichaivejvivat Public Company Limited (VIH.BK)

THB8.45 +0.00 (+0.00%)
TH SET Healthcare Medical - Care Facilities
Address 74/5 Moo 4, Phetkasem Road 74130
Krathum Baen, TH
CEO Assist. Saisunee Vanadurongwan
IPO 2012-05-09
ISIN TH3394010005

Explore sections of this company profile

Description

Srivichaivejvivat Public Company Limited, along with its subsidiaries, manages a network of hospitals throughout Thailand. The company provides a wide range of medical treatments addressing diverse health needs, including specialized centers for orthopedics, general surgery, urology, and comprehensive brain care. Its services also extend to cardiovascular medicine, nephrology, endocrinology, dermatology, and neurology, alongside general medical clinics, dental services, physical rehabilitation, and plastic surgery. Beyond its core healthcare provision, the company also operates a vocational training institution. Established in 1987, the firm's base of operations is in Krathum Baen, 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
THB8.45 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
202.3K
Beta
-0.06
Float Shares
166.58M
Free Float %
27.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-4.65% -5.75% -6.29% -8.38% +5.13% -3.53% +7.89% +0.00% -6.82% +4.46% +187.72%
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
8.45
DCF (Unlevered) 18.87 +123.3%
DCF (Levered) 15.17 +79.6%

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) 100% Bullish
Rating 2025-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.24
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 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
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +9.0% Q1'26: +5.4% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    +35.9% Q1'26: +0.0% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +8.5% Q1'26: +17.0% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +16.4% Q1'26: +17.0% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +15.7% Q1'26: +15.7% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    +2.6% Q1'26: +1.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    0.10× Q1'26: 0.10× (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 (-0.03) × ERP
WACC = 99% × Ke + 1% × Kd (6.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 18.76 Current price: 8.45
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 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.81B
est: 2.97B (-5.3%)
3.06B
est: 2.97B (+3.1%)
2.97B
2.97B – 2.97B
+0.0% YoY
3.17B
3.17B – 3.17B
+6.7% YoY
3.44B
3.44B – 3.44B
+8.4% YoY
EBITDA
578.77M
est: 766.30M (-24.5%)
688.54M
est: 766.30M (-10.1%)
766.30M
766.30M – 766.30M
+0.0% YoY
817.67M
817.67M – 817.67M
+6.7% YoY
886.58M
886.58M – 886.58M
+8.4% YoY
EBIT
399.68M
est: 606.63M (-34.1%)
502.05M
est: 606.63M (-17.2%)
606.63M
606.63M – 606.63M
+0.0% YoY
647.29M
647.29M – 647.29M
+6.7% YoY
701.84M
701.84M – 701.84M
+8.4% YoY
Net Income
314.38M
est: 340.76M (-7.7%)
436.19M
est: 340.76M (+28.0%)
340.76M
340.76M – 340.76M
+0.0% YoY
389.44M
389.44M – 389.44M
+14.3% YoY
359.02M
359.02M – 359.02M
-7.8% YoY
SGA
340.96M
est: 330.42M (+3.2%)
324.49M
est: 330.42M (-1.8%)
330.42M
330.42M – 330.42M
+0.0% YoY
352.57M
352.57M – 352.57M
+6.7% YoY
382.29M
382.29M – 382.29M
+8.4% YoY
EPS
0.53
est: 0.56 (-5.4%)
0.72
est: 0.56 (+28.6%)
0.56
0.56 – 0.56
+0.0% YoY
0.64
0.64 – 0.64
+14.3% YoY
0.59
0.59 – 0.59
-7.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A 4/5 5/5 4/5 5/5 3/5 2/5 4/5
2026-05-20 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-19 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-18 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-15 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-14 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-13 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-12 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-11 A 4/5 4/5 4/5 5/5 3/5 3/5 4/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 3/5 3/5 4/5
2026-05-06 A+ 4/5 5/5 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 3/5 3/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 3/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 4/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 3/5 4/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 3/5 4/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
477.09M
OE per share TTM
0.78
Owner's Yield
9.42%
Maintenance CapEx ratio
5.38%
Maint CapEx / Avg PPE
61.2%

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% 39.5K 0.39%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 28.7K 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
267.9K
Shares Outstanding
608.37M

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
Associate Vichai Vanadurongwan FIMS Executive Chairman of the Board of Directors 434.0K
Assist. Saisunee Vanadurongwan Vice Chairman & Chief Executive Officer 355.0K
Vilawan Vanadurongvan Executive Director 250.0K female
Mongkon Wanitphakdeedecha Deputy Chief Executive Officer & Executive Director 230.0K male
Prut Rojmahamongkol Deputy Chief Executive Officer & Executive Director 230.0K male
Pongsak Vathana Deputy Chief Executive Officer & Advisory of Board of Director 30.0K male
Rachada Fongtanakit Company Secretary
Sakda Tangchitwatanakorn Chief Financial Officer male
Chinapat Upaijit Internal Audit Manager male
Chalanthorn Trakulweerasak Company Secretary female
Korn Talthip Deputy Chief Executive Officer male
Nichapa Roenthongdee Finance Accounting Manager 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