Market cap
$27 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 16.51 | -58.64 | -51.73 | -14.62 | 17.49 |
| EBIT | -159.98 | -17.35 | 8.38 | -19.54 | -197.53 |
| Net Profit | -107.56 | 53.92 | -36.33 | -41.83 | -214.38 |
| EPS | -- | -- | -- | -- | -- |
| Book Value | -- | -- | -- | -- | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -60.14 | -55.10 | -103.84 | -60.85 | -69.16 |
| Net Margin
| -38.85 | -44.97 | -288.17 | -- | -- |
| Return on equity
| -123.10 | -33.78 | -2,411.60 | -236.63 | -78.24 |
| Return on Capital
| -81.40 | -86.56 | -- | -163.75 | -51.14 |
| Return on Assets
| -71.54 | -62.18 | -155.79 | -139.62 | -47.27 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.89 | 0.33 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
-163.75
|
-51.14
|
-29.32
|
-67.30
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
-2,411.60
Lower than Peers by 2,419.56
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-2,411.60
|
-236.63
|
-78.24
|
-54.44
|
-191.38
|
|
Peer Median
|
7.96
|
--
|
--
|
--
|
--
|
ROA
-155.79
Lower than Peers by 157.93
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-155.79
|
-139.62
|
-47.27
|
-27.72
|
-46.86
|
|
Peer Median
|
2.14
|
--
|
--
|
--
|
--
|
EBIT Margin
-103.84
Lower than Peers by 110.90
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-103.84
|
-60.85
|
-69.16
|
-50.43
|
-40.89
|
|
Peer Median
|
7.06
|
--
|
--
|
--
|
--
|
Net Margin
-288.17
Lower than Peers by 291.33
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-288.17
|
-165.24
|
-77.18
|
-38.85
|
-50.48
|
|
Peer Median
|
3.16
|
--
|
--
|
--
|
--
|
Revenue Growth
-51.73
Lower than Peers by 61.56
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-51.73
|
0.13
|
0.12
|
-0.15
|
1.26
|
|
Peer Median
|
9.83
|
--
|
--
|
--
|
--
|
EBIT Growth
8.38
Lower than Peers by 7.83
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
8.38
|
1.01
|
-53.71
|
-4.64
|
-70.35
|
|
Peer Median
|
16.21
|
--
|
--
|
--
|
--
|
Net Profit Growth
-36.33
Lower than Peers by 53.51
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-36.33
|
-140.86
|
-99.46
|
24.56
|
-141.63
|
|
Peer Median
|
17.18
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
0.89
|
0.33
|
0.88
|
0.84
|
|
Peer Median
|
0.38
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.34
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
0.34
|
0.31
|
0.10
|
0.35
|
0.25
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.84
Lower than Peers by 0.63
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
0.84
|
1.13
|
1.84
|
0.80
|
0.42
|
|
Peer Median
|
1.48
|
--
|
--
|
--
|
--
|
Quick Ratio
0.80
Lower than Peers by 0.58
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
0.80
|
1.08
|
1.80
|
0.75
|
0.37
|
|
Peer Median
|
1.38
|
--
|
--
|
--
|
--
|
Interest Coverage
-149.83
Lower than Peers by 154.15
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-149.83
|
-694.00
|
-19.74
|
-11.50
|
-6.89
|
|
Peer Median
|
4.32
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
8.69
Lower than Peers by 4.44
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
8.69
|
17.80
|
8.41
|
11.79
|
8.32
|
|
Peer Median
|
13.12
|
--
|
--
|
--
|
--
|
Asset Turnover
0.54
Lower than Peers by 0.24
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
0.54
|
0.84
|
0.61
|
0.64
|
0.96
|
|
Peer Median
|
0.78
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
46.15
|
34.57
|
39.44
|
18.86
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
46.95
|
56.20
|
69.91
|
22.45
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
611.01
|
472.84
|
517.51
|
299.87
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
-517.90
|
-382.07
|
-408.16
|
-258.57
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Book Value
1.64
Lower than Peers by 1.91
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
1.64
|
--
|
--
|
--
|
--
|
|
Peer Median
|
3.54
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
-2.70
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
-2.70
|
-0.41
|
0.15
|
-1.37
|
-1.73
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
27
Lower than Peers by 344
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Dec-21
|
Dec-20
|
Dec-19
|
|---|---|---|---|---|---|
|
IMAC Holdings (IMAC)
|
27
|
--
|
--
|
--
|
--
|
|
Peer Median
|
371
|
--
|
--
|
--
|
--
|