| Company Name |
Market Cap |
TEV |
TEV/LTM Total Rev |
TEV/LTM EBITDA |
TEV/LTM EBIT |
P/Diluted EPS Before Extra |
P/TangBV |
| AIN Pharmaciez, Inc. |
18,338 |
18,338 |
.2x |
4.6x |
6.4x |
18.3x |
- |
| Alliance Boots plc |
10,993 |
11,930 |
1.x |
17.2x |
27.5x |
24.9x |
6.x |
| Allied Hearts Holdings Co., Ltd. |
12,322 |
17,189 |
.2x |
4.1x |
5.4x |
13.7x |
1.4x |
| Allion Healthcare, Inc. |
67 |
38 |
.2x |
3.8x |
5.9x |
21.5x |
1.8x |
| Apollo Hospitals Enterprise Ltd. |
29,211 |
32,426 |
- |
- |
- |
35.5x |
- |
| Apoteket AB |
0 |
0 |
- |
- |
- |
- |
- |
| BioScrip Inc. |
260 |
294 |
.2x |
18.4x |
33.2x |
- |
5.7x |
| Cardinal Health Inc. |
18,753 |
21,639 |
.2x |
8.5x |
9.9x |
23.4x |
14.5x |
| Caremark Rx Inc. |
27,827 |
26,627 |
.7x |
14.3x |
15.5x |
26.5x |
- |
| Cawachi Ltd. |
59,121 |
74,257 |
.4x |
5.3x |
7.8x |
10.8x |
.8x |
| Celesio AG |
5,396 |
7,766 |
.3x |
10.x |
11.6x |
12.5x |
- |
| CFS Corp. |
15,817 |
22,036 |
.2x |
15.1x |
- |
- |
1.x |
| China National Medicines Corp Ltd. |
7,032 |
7,032 |
2.5x |
56.1x |
65.8x |
82.6x |
- |
| China Nepstar Chain Drugstore Ltd. |
1,166 |
1,295 |
.7x |
6.6x |
8.8x |
13.5x |
10.x |
| Corporativo Fragua, SA de CV |
12,673 |
11,667 |
.9x |
16.5x |
19.3x |
20.5x |
4.3x |
| Create SD Company Ltd |
47,495 |
37,755 |
.3x |
4.5x |
5.2x |
11.8x |
2.4x |
| Daiyu Eight Co., Ltd. |
4,295 |
14,527 |
.5x |
9.7x |
16.6x |
12.1x |
2.2x |
| DaVita Inc. |
4,851 |
8,221 |
1.6x |
7.9x |
9.6x |
12.7x |
- |
| Dimed- Distribuidora De Medicamentos |
313 |
292 |
.4x |
14.5x |
18.5x |
21.8x |
2.7x |
| Dong-a Pharmaceutical Co. Ltd. |
1,033,355 |
1,033,355 |
1.4x |
11.8x |
17.4x |
- |
- |
| Drogasil S.A. |
791 |
564 |
.7x |
11.1x |
14.1x |
36.6x |
2.2x |
| Drugstore.com Inc. |
211 |
179 |
.4x |
- |
- |
- |
3.7x |
| Duane Reade Holdings, Inc. |
404 |
959 |
- |
- |
- |
- |
- |
| Empire Co. Ltd. |
2,460 |
4,270 |
.3x |
5.9x |
9.5x |
7.7x |
3.2x |
| Far-Ben SA de CV |
4,702 |
4,902 |
.6x |
12.x |
19.1x |
18.8x |
3.6x |
| Farmacias Ahumada S.A. |
262,050 |
321,222 |
.4x |
9.8x |
19.1x |
35.4x |
4.x |
| Fred's Inc. |
374 |
417 |
.2x |
6.x |
10.4x |
15.2x |
1.x |
| Galenica Ltd. |
2,272 |
2,557 |
1.1x |
16.9x |
20.1x |
19.3x |
7.8x |
| Guangzhou Pharmaceutical Co. Ltd. |
4,322 |
5,149 |
.5x |
8.7x |
11.x |
17.5x |
1.6x |
| Hanshin Dispensing Pharmacy Co. Ltd. |
4,226 |
7,578 |
.3x |
8.x |
18.2x |
126.9x |
2.2x |
| Harima Chemicals Inc. |
12,645 |
20,580 |
.5x |
6.7x |
13.1x |
4.7x |
.5x |
| Hubei Qianjiang Pharmaceutical Co., Ltd. |
1,216 |
1,610 |
.9x |
- |
- |
- |
3.4x |
| Ingles Markets Inc. |
590 |
1,182 |
.4x |
6.2x |
9.2x |
14.7x |
1.7x |
| Jean Coutu Group PJC Inc. |
2,448 |
2,606 |
.4x |
6.5x |
6.7x |
11.1x |
1.4x |
| Kanseki Co., Ltd. |
2,153 |
19,362 |
.6x |
15.5x |
25.x |
17.x |
.6x |
| Kindred Healthcare Inc. |
824 |
852 |
.2x |
4.7x |
14.4x |
24.8x |
1.2x |
| Kirindo Co Ltd |
4,717 |
17,024 |
.2x |
5.7x |
9.x |
8.4x |
1.x |
| Kraft, Inc. |
16,811 |
26,184 |
.4x |
5.1x |
6.5x |
12.3x |
3.5x |
| Kusuri No Aoki Co.,Ltd |
6,208 |
7,761 |
.2x |
4.3x |
5.6x |
8.x |
1.1x |
| Lady Drug Store Co.,Ltd. |
1,770 |
8,939 |
.3x |
12.5x |
19.7x |
9.1x |
.6x |
| Longs Drug Stores Corp. |
1,522 |
1,715 |
.3x |
6.4x |
9.9x |
16.2x |
2.1x |
| Matsumotokiyoshi Co. Ltd. |
98,459 |
111,601 |
.3x |
6.1x |
7.4x |
14.7x |
1.2x |
| Metro Inc. |
2,575 |
3,620 |
.3x |
5.9x |
8.2x |
9.5x |
22.3x |
| NBTY Inc. |
2,064 |
2,038 |
1.x |
5.7x |
6.8x |
10.5x |
3.1x |
| NIC Corp. |
11,286 |
9,530 |
.1x |
2.8x |
3.5x |
8.3x |
.7x |
| OAO Pharmacy Chain 36.6 |
408 |
840 |
1.1x |
32.3x |
117.3x |
- |
- |
| Okuwa Co. Ltd. |
55,184 |
64,745 |
.3x |
5.2x |
8.8x |
13.2x |
.8x |
| Olympic Corp. |
12,820 |
43,605 |
.4x |
16.7x |
60.5x |
- |
.5x |
| Oriental Yeast Co., Ltd. |
17,001 |
10,524 |
.2x |
2.5x |
4.7x |
9.2x |
.7x |
| Polska Grupa Farmaceutyczna SA |
919 |
1,221 |
.3x |
12.9x |
16.5x |
12.8x |
14.x |
| Poplar Co. Ltd. |
6,529 |
3,117 |
.1x |
-1.8x |
-1.1x |
23.5x |
.6x |
| Aeon Hokkaido Corp. |
12,053 |
42,288 |
.3x |
- |
- |
- |
1.x |
| Poslovni sistem Mercator d.d. |
1,148 |
1,929 |
.9x |
15.1x |
39.7x |
34.8x |
2.1x |
| PT Matahari Putra Prima Tbk |
2,732,915 |
3,704,439 |
.4x |
- |
8.7x |
13.3x |
.9x |
| Qol Co. Ltd. |
5,627 |
8,174 |
.3x |
6.6x |
10.1x |
9.2x |
- |
| Rite Aid Corp. |
2,020 |
8,456 |
.4x |
12.9x |
34.1x |
- |
- |
| Ruddick Corp. |
1,723 |
2,050 |
.5x |
7.8x |
13.x |
20.1x |
2.4x |
| Safeway Inc. |
12,731 |
18,108 |
.4x |
6.3x |
10.1x |
14.5x |
3.x |
| Sapporo Drug Store Co. Ltd. |
2,735 |
5,592 |
.2x |
6.3x |
8.5x |
6.1x |
1.x |
| Seijo Corp. |
17,184 |
13,936 |
.2x |
3.6x |
4.7x |
8.9x |
.9x |
| Shanghai Fosun Pharmaceutical (Group) Co.,Ltd. |
18,567 |
20,452 |
7.2x |
85.5x |
201.8x |
61.7x |
5.7x |
| Shanghai Industrial Holdings Ltd. |
29,514 |
25,206 |
3.4x |
19.6x |
25.3x |
17.1x |
1.7x |
| Shoppers Drug Mart Corp. |
10,792 |
11,832 |
1.4x |
12.2x |
15.x |
21.9x |
13.6x |
| Sogo Medical Co. Ltd. |
22,797 |
21,733 |
.3x |
5.8x |
8.x |
12.7x |
1.6x |
| Sugi Pharmacy Co. Ltd. |
164,321 |
131,178 |
.6x |
10.4x |
12.7x |
28.4x |
2.7x |
| Sundrug Co., Ltd. |
167,645 |
152,722 |
.7x |
9.4x |
10.8x |
21.x |
3.4x |
| Suzuken Co., Ltd. |
343,778 |
207,773 |
.1x |
7.8x |
10.1x |
18.1x |
1.4x |
| Tamro Oyj |
483 |
494 |
- |
- |
- |
- |
- |
| Terashima Co., Ltd. |
4,789 |
5,165 |
.1x |
4.3x |
6.x |
- |
.8x |
| The Great Atlantic & Pacific Tea Company, Inc. |
1,437 |
1,656 |
.2x |
10.7x |
-176.3x |
7.8x |
2.9x |
| Tobu Store Co., Ltd. |
24,203 |
23,128 |
.3x |
6.6x |
9.8x |
10.9x |
1.3x |
| Torii Pharmaceutical Co., Ltd. |
39,742 |
29,634 |
.7x |
4.3x |
5.2x |
12.4x |
.6x |
| Tsuruha Co Ltd |
0 |
0 |
- |
- |
- |
- |
- |
| Tsuruha Holdings Inc. |
89,662 |
76,376 |
.4x |
6.5x |
8.1x |
16.x |
1.8x |
| Vital-Net Inc. |
24,637 |
7,236 |
.x |
2.4x |
3.6x |
19.7x |
.7x |
| Vitamin Shoppe Industries, Inc. |
0 |
0 |
- |
- |
- |
- |
- |
| Walgreen Co. |
36,334 |
37,205 |
.7x |
9.5x |
11.6x |
17.8x |
3.5x |
| Weis Markets Inc. |
923 |
856 |
.4x |
6.5x |
11.2x |
18.1x |
1.5x |
| Welcia Kanto Co., Ltd. |
33,473 |
34,400 |
.4x |
7.4x |
9.2x |
15.8x |
2.7x |
| Yamazawa Co., Ltd. |
15,115 |
10,984 |
.1x |
2.7x |
3.8x |
10.x |
.6x |
| Yaoko Co. Ltd. |
53,787 |
57,567 |
.3x |
5.7x |
7.5x |
12.6x |
2.x |
| |
|
High |
7.2x |
85.5x |
201.8x |
126.9x |
22.3x |
| |
|
Low |
.x |
-1.8x |
-176.3x |
4.7x |
.5x |
| |
|
Mean |
.6x |
10.5x |
15.1x |
19.6x |
3.1x |
| |
|
Median |
.4x |
6.7x |
10.1x |
15.x |
1.8x |
