GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Thai Nakarin Hospital PCL (BKK:TNH) » Definitions » Earnings Power Value (EPV)

Thai Nakarin Hospital PCL (BKK:TNH) Earnings Power Value (EPV) : ฿24.61 (As of Jul24)


View and export this data going back to 2005. Start your Free Trial

What is Thai Nakarin Hospital PCL Earnings Power Value (EPV)?

As of Jul24, Thai Nakarin Hospital PCL's earnings power value is ฿24.61. *

* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.

Margin of Safety is -52.4

The basic concept of EPV is that one should value a stock based on the current free cash flow of a company and not on future projections which may, or may not, come true. It is arguably a better way to analyze stocks than Discounted Cash Flow analysis that relies on highly speculative growth assumptions many years into the future. Assumption: Current profitability is sustainable.


Thai Nakarin Hospital PCL Earnings Power Value (EPV) Historical Data

The historical data trend for Thai Nakarin Hospital PCL's Earnings Power Value (EPV) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Thai Nakarin Hospital PCL Earnings Power Value (EPV) Chart

Thai Nakarin Hospital PCL Annual Data
Trend Jul15 Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24
Earnings Power Value (EPV)
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11.24 14.22 14.52 13.98 24.61

Thai Nakarin Hospital PCL Quarterly Data
Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24
Earnings Power Value (EPV) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 13.98 15.10 15.39 23.04 24.61

Competitive Comparison of Thai Nakarin Hospital PCL's Earnings Power Value (EPV)

For the Medical Care Facilities subindustry, Thai Nakarin Hospital PCL's Earnings Power Value (EPV), along with its competitors' market caps and Earnings Power Value (EPV) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Thai Nakarin Hospital PCL's Earnings Power Value (EPV) Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Thai Nakarin Hospital PCL's Earnings Power Value (EPV) distribution charts can be found below:

* The bar in red indicates where Thai Nakarin Hospital PCL's Earnings Power Value (EPV) falls into.



Thai Nakarin Hospital PCL Earnings Power Value (EPV) Calculation

Earnings Power Value also known as just Earnings Power is a valuation technique popularised by Bruce Greenwald, an authority on value investing at Columbia University. It is arguably a better way to analyze stocks than Discounted Cash Flow analysis that relies on highly speculative growth assumptions many years into the future.

The basic concept of EPV is that one should value a stock based on the current free cash flow of a company and not on future projections which may, or may not, come true. This valuation tool excludes the potential growth that a company may have so that needs to be looked at separately. Since future growth is excluded from the analysis, only the maintenance capital expenditures are subtracted from after-tax EBIT (earnings before interest and taxes) and growth capex is ignored.

Thai Nakarin Hospital PCL's "Earning Power" Calculation:

Average of Last 20 Quarters Last Quarter
Revenue 2,350
DDA 100
Operating Margin % 17.28
SGA * 25% 57
Tax Rate % 18.76
Maintenance Capex 142
Cash and Cash Equivalents 1,724
Short-Term Debt 0
Long-Term Debt 0
Shares Outstanding (Diluted) 180

1. Start with "Earnings" not including accounting adjustments (one-time charges not excluded unless policy has changed). "Earnings" are "Operating Income.

2. Look at average margins over a business/Industry cycle: Average Operating Margin = 17.28%

To normalize margins and eliminate the effects on profitability of valuing the firm at different points in the business cycle, it is usually best to take a long-term average of operating margins. Ideally this would be as long as 10 years and include at least one economic downturn. However, since most of companies do not have as long as 10-year history, here GuruFocus uses the latest 5 years data to do the calculation. To smooth out unusual years but reflect recent developments, we take an average of the 5 year margin.

3. Multiply average margins by sustainable revenues and then adjust for maintenance SGA. This yields "normalized" EBIT:

To be conservative, GuruFocus uses an average of the 5 year revenues as the sustainable revenue.
EPV analysis recognises that part of SG&A expenditure is made to maintain and replace the existing assets, while part is made to grow sales. Since EPV is only interested in what it costs a going concern to maintain its existing asset base, it adds back a percentage of SG&A (between 15% and 50% - this is a matter of judgment and industry knowledge) to make up for the fact that some of this expenditure went to fund growth and shouldn't be accounted for. To start off, we assume 25% for the sake of prudence.
Sustainable Revenue = ฿2,350 Mil, Average Operating Margin = 17.28%, Average Adjusted SGA = 57,
therefore "Normalized" EBIT = Sustainable Revenue * Average Operating Margin + Average Adjusted SGA = 2,350 * 17.28% +57 = ฿463.480733282 Mil.

4. Multiply by one minus Average Tax Rate (NOPAT):

Same as average operating margin calculation, GuruFocus takes an average of the 5 years tax rates.
Average Tax Rate = 18.76%, and "Normalized" EBIT = ฿463.480733282 Mil,
therefore After-tax "Normalized" EBIT = "Normalized" EBIT * ( 1 - Average Tax Rate ) = 463.480733282 * ( 1 - 18.76% ) = ฿376.55028694763 Mil.

5. Add back Excess Depreciation (after tax at 1/2 average tax rate). This yields "normalized" Earnings:

Excess Depreciation = Average DDA * % of Excess Depreciation (after tax at 1/2 average tax rate) = 100 * 0.5 * 18.76% = ฿9.383758092 Mil.
"Normalized" Earnings = After-tax "Normalized" EBIT + Excess Depreciation = 376.55028694763 + 9.383758092 = ฿385.93404503963 Mil.

6. Adjusted for Maintenance Capital Expenditure:

First, calculate the revenue change regarding to the previous year. If the revenue decreased from the previous year, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
Second, if the revenue increased from the previous year, then calculate the percentage of Net PPE as of corresponding Revenue.
Third, calculate Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase.
If [Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase] was negative, then the Maintenance Capital Expenditure = Capital Expenditure (positive).
If [Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase] was positive, then the Maintenance Capital Expenditure = Capital Expenditure (positive) - percentage of Net PPE as of corresponding Revenue * revenue increase.
Fourth, GuruFocus uses an average of the 5 year maintenance capital expenditures as maintenance CAPEX.
Thai Nakarin Hospital PCL's Average Maintenance CAPEX = ฿142 Mil *.
* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.

7. Investors require a return of "WACC" for the risk they are taking: WACC = 9%

8. Thai Nakarin Hospital PCL's current cash and cash equivalent = ฿1,724 Mil.
Thai Nakarin Hospital PCL's current interest bearing debt = Long-Term Debt & Capital Lease Obligation + Short-Term Debt & Capital Lease Obligation = 0 + 0 = ฿0 Mil.
Thai Nakarin Hospital PCL's current Shares Outstanding (Diluted Average) = 180 Mil.

Thai Nakarin Hospital PCL's Earnings Power Value (EPV) for Jul24 is calculated as:

EPV = ( ( Norm. Earnings-Maint. CAPEX *) / WACC + CashandEquiv - Int. Bearing Debt ) / Shares Outstanding (Diluted Average)
= ( ( 385.93404503963 - 142)/ 9%+1,724-0 )/180
=24.61

Margin of Safety (EPV)=( Earnings Power Value (EPV)-Current Price )/Earnings Power Value (EPV)
=( 24.606647224668-37.50 )/24.606647224668
= -52.4%

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* GuruFocus does not store EPV value into our database if Average Maintenance CAPEX is 0.


Thai Nakarin Hospital PCL  (BKK:TNH) Earnings Power Value (EPV) Explanation

Assumption: Current profitability is sustainable.

Earnings power value (EPV) uses a very basic equation which assumes no growth, although it does rely on an assumption about the cost of capital as well as the fact that current earnings are sustainable. It also involves several adjustments to clean up the underlying Earnings figures.


Be Aware

Though using today's earnings in calculating Earnings Power Value, GuruFocus is normalizing these earnings to the business cycle. This eliminates the effects on profitability of valuing the firm at different points in the business cycle. This means that we are considering the average earnings over 5 years.


Thai Nakarin Hospital PCL Earnings Power Value (EPV) Related Terms

Thank you for viewing the detailed overview of Thai Nakarin Hospital PCL's Earnings Power Value (EPV) provided by GuruFocus.com. Please click on the following links to see related term pages.


Thai Nakarin Hospital PCL Business Description

Traded in Other Exchanges
N/A
Address
No. 345 Thepparat Road, Kwaeng Bangna Nuea, Khet Bangna, Bangkok, THA, 10260
Thai Nakarin Hospital PCL is engaged in operating hospital in Thailand. It provides inpatient and outpatient services, and medical services. The company's operating units consist of an emergency department, X-ray unit, pharmacy department, physical therapy department, laboratory department and others.

Thai Nakarin Hospital PCL Headlines

From GuruFocus

The Best Basic Material Dividend Stocks

By Dividend Dividend 03-10-2012

Terra Nitrogen Remains One Of The Best Dividend Plays

By Jonathan Poland Jonathan Poland 04-28-2015

3 Undervalued Stocks Using the Peter Lynch Analysis (part 2)

By Tiziano Frateschi Tiziano Frateschi 01-25-2015

Weekly 3-Year Low Highlights: TNH, ASNA, TDW, AAN

By Jimmy Xiao gurujx 10-20-2014

Nintai Returns: Q1 2015

By Thomas Macpherson Thomas Macpherson 04-01-2015

5 High Performance Dividend Stocks

By Dividend King Dividend King 03-31-2012

Terra Nitrogen: Sells at Large Discount, Pays a 10% Dividend

By Jonathan Poland Jonathan Poland 05-09-2016