Mediclinic
MEI.JOMediclinic International Price (MEI.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
737,287,885
(0.006)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mediclinic International plcCurrency: ZAc
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
150,939,038.00
+0% |
234,003,972.00
+55% |
314,100,462.00
+34% |
342,154,366.00
+9% |
442,240,066.00
+29% |
375,272,450.00
-15% |
594,431,471.00
+58% |
1,202,695,968.00
+102% |
1,539,913,722.00
+28% |
1,696,885,422.00
+10% |
1,790,465,764.00
+6% |
1,749,293,217.00
-2% |
1,727,650,759.00
-1% |
1,959,409,176.00
+13% |
2,107,000,000.00
+8% |
2,749,000,000.00
+30% |
2,870,000,000.00
+4% |
2,932,000,000.00
+2% |
3,083,000,000.00
+5% |
2,995,000,000.00
-3% |
3,233,000,000.00
+8% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 85,584,549.00 | 135,636,454.00 | 176,465,067.00 | 189,384,853.00 | 240,736,652.00 | 204,846,706.00 | 333,921,677.00 | 681,265,369.00 | 860,019,489.00 | 940,871,718.00 | 1,002,810,671.00 | 986,033,897.00 | 973,818,295.00 | 1,105,816,740.00 | 1,264,000,000.00 | 1,696,000,000.00 | 1,773,000,000.00 | 1,827,000,000.00 | 1,960,000,000.00 | 2,569,000,000.00 | 2,728,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
65,354,488.00
+0% |
98,367,518.00
+51% |
137,635,395.00
+40% |
152,769,512.00
+11% |
201,503,413.00
+32% |
170,425,743.00
-15% |
260,509,794.00
+53% |
521,430,598.00
+100% |
679,894,233.00
+30% |
756,013,703.00
+11% |
787,655,092.00
+4% |
763,259,319.00
-3% |
753,832,464.00
-1% |
853,592,436.00
+13% |
843,000,000.00
-1% |
1,053,000,000.00
+25% |
1,097,000,000.00
+4% |
1,105,000,000.00
+1% |
1,123,000,000.00
+2% |
426,000,000.00
-62% |
505,000,000.00
+19% |
|
| Gross Profit Ratio | (0.43%) | (0.42%) | (0.44%) | (0.45%) | (0.46%) | (0.45%) | (0.44%) | (0.43%) | (0.44%) | (0.45%) | (0.44%) | (0.44%) | (0.44%) | (0.44%) | (0.40%) | (0.38%) | (0.38%) | (0.38%) | (0.36%) | (0.14%) | (0.16%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 38,463,687.00 | 58,785,052.00 | 84,265,453.00 | 92,588,764.00 | 120,602,414.00 | 100,044,669.00 | 153,711,948.00 | 319,375,322.00 | 397,533,295.00 | 374,635,858.00 | 407,427,463.00 | 388,431,121.00 | 371,760,757.00 | 451,290,222.00 | 554,000,000.00 | 689,000,000.00 | 743,000,000.00 | 780,000,000.00 | 799,000,000.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 38,463,687.00 | 58,785,052.00 | 84,265,453.00 | 92,588,764.00 | 120,602,414.00 | 100,044,669.00 | 153,711,948.00 | 319,375,322.00 | 397,533,295.00 | 374,635,858.00 | 407,427,463.00 | 388,431,121.00 | 371,760,757.00 | 451,290,222.00 | 554,000,000.00 | 689,000,000.00 | 743,000,000.00 | 780,000,000.00 | 799,000,000.00 | 0.00 | 0.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | -14,020,909.23 | -19,598,298.53 | -27,283,249.56 | 8,815,081.00 | 7,584,468.00 | -3,008,336.20 | 3,040,728.00 | 55,386,830.00 | 68,815,933.00 | 74,344,080.00 | 78,993,531.00 | -176,838,004.22 | 50,138,413.00 | 68,116,131.00 | 92,000,000.00 | 145,000,000.00 | -622,000,000.00 | -260,000,000.00 | 217,000,000.00 | 217,000,000.00 | 235,000,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 7,959,010.00 | 0.00 | 0.00 | 0.00 | 0.00 | 67,237,661.00 | 74,107,334.00 | 74,068,274.00 | 70,193,779.00 | 84,074,767.00 | 0.00 | 0.00 | 0.00 | 0.00 | -3,000,000.00 | 215,000,000.00 | 215,000,000.00 | |
| Total Operating Expenses | 38,463,687.00 | 58,785,052.00 | 84,265,453.00 | 92,588,764.00 | 128,561,425.00 | 100,044,669.00 | 153,711,948.00 | 319,375,322.00 | 397,533,295.00 | 441,873,519.00 | 481,534,797.00 | 462,499,395.00 | 441,954,536.00 | 535,364,990.00 | 554,000,000.00 | 689,000,000.00 | 743,000,000.00 | 780,000,000.00 | 799,000,000.00 | 215,000,000.00 | 215,000,000.00 | |
| Cost and Exponses | 124,048,236.00 | 194,421,507.00 | 260,730,520.00 | 281,973,617.00 | 369,298,077.00 | 304,891,376.00 | 487,633,625.00 | 1,000,640,692.00 | 1,257,552,785.00 | 1,382,745,238.00 | 1,484,345,469.00 | 1,448,533,293.00 | 1,415,772,831.00 | 1,641,181,730.00 | 1,818,000,000.00 | 2,385,000,000.00 | 2,516,000,000.00 | 2,607,000,000.00 | 2,759,000,000.00 | 2,784,000,000.00 | 2,943,000,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
26,890,801.00
+0% |
39,582,465.00
+47% |
53,369,942.00
+35% |
60,180,748.00
+13% |
72,941,988.00
+21% |
70,381,074.00
-4% |
106,797,845.00
+52% |
202,055,276.00
+89% |
282,360,937.00
+40% |
314,140,184.00
+11% |
306,120,295.00
-3% |
300,759,924.00
-2% |
311,877,928.00
+4% |
318,227,445.00
+2% |
288,000,000.00
-9% |
362,000,000.00
+26% |
354,000,000.00
-2% |
325,000,000.00
-8% |
115,000,000.00
-65% |
140,000,000.00
+22% |
280,000,000.00
+100% |
|
| Operating Income Ratio | (0.18%) | (0.17%) | (0.17%) | (0.18%) | (0.16%) | (0.19%) | (0.18%) | (0.17%) | (0.18%) | (0.19%) | (0.17%) | (0.17%) | (0.18%) | (0.16%) | (0.14%) | (0.13%) | (0.12%) | (0.11%) | (0.04%) | (0.05%) | (0.09%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,040,728.00 | 4,928,177.00 | 3,683,359.00 | 5,557,584.00 | 6,922,113.00 | 4,842,925.00 | 4,135,710.00 | 5,727,315.00 | 9,000,000.00 | 7,000,000.00 | 9,000,000.00 | 9,000,000.00 | 9,000,000.00 | 4,000,000.00 | 6,000,000.00 | |
| Interest Expenses | 173,850.00 | 2,129,877.00 | 1,230,357.00 | -8,815,081.82 | -4,213,593.69 | -6,156,595.02 | 42,508,148.00 | 117,834,930.00 | 136,913,162.00 | 135,841,941.00 | 133,718,947.00 | 92,656,562.00 | 56,087,038.00 | 51,879,469.00 | 55,000,000.00 | 69,000,000.00 | 61,000,000.00 | 55,000,000.00 | 80,000,000.00 | 63,000,000.00 | 62,000,000.00 | |
| Total Other Income/Exp... | 1,609,541.00 | 3,624,536.00 | 2,724,737.00 | 8,815,081.00 | 7,584,468.00 | -3,008,336.20 | -39,467,419.96 | -112,759,642.86 | -132,600,936.63 | -128,735,522.26 | -128,832,749.88 | -322,196,991.98 | -64,755,035.86 | -54,604,115.19 | -43,000,000.00 | -55,000,000.00 | -833,000,000.00 | -600,000,000.00 | -484,000,000.00 | -69,000,000.00 | -69,000,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 12,869,892.00 | 19,984,166.00 | 26,086,692.00 | 68,995,830.00 | 80,526,457.00 | 67,372,738.00 | 109,838,574.00 | 257,442,106.00 | 351,176,870.00 | 388,484,265.00 | 385,113,826.00 | 123,921,919.00 | 362,016,342.00 | 386,343,576.00 | 380,000,000.00 | 507,000,000.00 | -268,000,000.00 | 65,000,000.00 | 332,000,000.00 | 357,000,000.00 | 515,000,000.00 | |
| EBITDA ratio | (0.09%) | (0.09%) | (0.08%) | (0.20%) | (0.18%) | (0.18%) | (0.18%) | (0.21%) | (0.23%) | (0.23%) | (0.22%) | (0.07%) | (0.21%) | (0.20%) | (0.18%) | (0.18%) | (-0.09%) | (0.02%) | (0.11%) | (0.12%) | (0.16%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 28,500,343.00 | 43,207,002.00 | 56,094,680.00 | 68,995,830.00 | 80,526,457.00 | 67,372,738.00 | 67,330,425.00 | 89,295,633.00 | 149,760,000.00 | 185,404,662.00 | 177,287,545.00 | -21,437,067.77 | 247,122,892.00 | 263,623,330.00 | 245,000,000.00 | 307,000,000.00 | -479,000,000.00 | -137,000,000.00 | -275,000,000.00 | 104,000,000.00 | 211,000,000.00 | |
| Income Before Tax Ratio | (0.19%) | (0.18%) | (0.18%) | (0.20%) | (0.18%) | (0.18%) | (0.11%) | (0.07%) | (0.10%) | (0.11%) | (0.10%) | (-0.01%) | (0.14%) | (0.13%) | (0.12%) | (0.11%) | (-0.17%) | (-0.05%) | (-0.09%) | (0.03%) | (0.07%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | -7,815,225.32 | -11,611,417.72 | -15,003,993.76 | 17,842,659.00 | 40,075,957.00 | 18,889,552.00 | 22,588,271.00 | 36,924,553.00 | 43,212,093.00 | 59,584,594.00 | 56,435,585.00 | 31,479,016.00 | 43,963,173.00 | 11,454,631.00 | 55,000,000.00 | 64,000,000.00 | -5,000,000.00 | -7,000,000.00 | 24,000,000.00 | 25,000,000.00 | 41,000,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 36,315,568.00
+0% |
54,818,419.00
+51% |
71,098,674.00
+30% |
51,153,170.00
-28% |
40,450,499.00
-21% |
48,483,185.00
+20% |
44,742,153.00
-8% |
52,371,080.00
+17% |
106,547,907.00
+103% |
125,820,068.00
+18% |
120,851,960.00
-4% |
-52,916,084.23
-144% |
191,772,350.00
-462% |
238,934,707.00
+25% |
177,000,000.00
-26% |
229,000,000.00
+29% |
-474,000,000.00
-307% |
-130,000,000.00
-73% |
-299,000,000.00
+130% |
68,000,000.00
-123% |
151,000,000.00
+122% |
|
| Net Income Ratio | (0.24%) | (0.23%) | (0.23%) | (0.15%) | (0.09%) | (0.13%) | (0.08%) | (0.04%) | (0.07%) | (0.07%) | (0.07%) | (-0.03%) | (0.11%) | (0.12%) | (0.08%) | (0.08%) | (-0.17%) | (-0.04%) | (-0.10%) | (0.02%) | (0.05%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 0.10 | 0.16 | 0.21 | 0.15 | 0.12 | 0.14 | 0.11 | 0.09 | 0.19 | 0.21 | 0.19 | -0.07 | 0.24 | 0.28 | 0.30 | 0.31 | -0.64 | -0.18 | -0.41 | 0.09 | 0.21 | |
| Diluted EPS | 0.10 | 0.16 | 0.21 | 0.15 | 0.10 | 0.12 | 0.10 | 0.09 | 0.18 | 0.20 | 0.19 | -0.07 | 0.23 | 0.28 | 0.30 | 0.31 | -0.64 | -0.18 | -0.41 | 0.09 | 0.21 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 348,761,180.00 | 341,627,089.00 | 340,839,794.00 | 342,367,809.00 | 347,140,408.00 | 357,606,058.00 | 421,437,450.00 | 559,335,553.00 | 561,648,160.00 | 602,466,503.00 | 627,279,891.00 | 741,858,000.00 | 809,319,000.00 | 843,385,000.00 | 598,442,085.00 | 736,940,154.00 | 737,110,138.00 | 737,194,266.00 | 737,212,010.00 | 737,243,810.00 | 737,243,810.00 | |
| Diluted Share Outstanding | 353,708,242.00 | 345,932,700.00 | 345,751,373.00 | 346,749,291.00 | 392,417,260.00 | 394,106,570.00 | 455,748,126.00 | 590,998,551.00 | 591,220,932.00 | 629,487,996.00 | 651,779,013.00 | 762,862,000.00 | 826,956,000.00 | 859,318,000.00 | 599,210,878.00 | 737,243,810.00 | 737,243,810.00 | 737,243,810.00 | 737,212,010.00 | 737,243,810.00 | 737,287,885.00 | |