Kalkine has a fully transformed New Avatar.

Paragon Care Ltd

Healthcare AU PGC

0.18AUD
-0.005(2.70%)

Last update at 2026-03-11T05:10:00Z

Day Range

0.170.18
LowHigh

52 Week Range

0.170.45
LowHigh

Fundamentals

  • Previous Close 0.18
  • Market Cap314.51M
  • Volume62813
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA25.79M
  • Revenue TTM3668.35M
  • Revenue Per Share TTM2.22
  • Gross Profit TTM 334.44M
  • Diluted EPS TTM-0.01

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax 25.46M 14.05M 20.85M 10.69M 12.33M
Minority interest - - -2.80400M -0.51000M -
Net income 20.57M 8.38M 10.76M 6.63M 8.28M
Selling general administrative 38.22M 87.24M 70.09M 60.12M 50.71M
Selling and marketing expenses 54.36M 42.33M 11.21M 8.70M 7.24M
Gross profit 324.00M 176.07M 126.32M 102.83M 90.31M
Reconciled depreciation - 14.47M 10.29M 7.98M 6.20M
Ebit 59.98M 28.71M 27.56M 20.99M 19.51M
Ebitda 89.81M 43.18M 37.86M 28.97M 25.71M
Depreciation and amortization 29.83M 14.47M 10.29M 7.98M 6.20M
Non operating income net other - - - - -
Operating income 89.53M 28.44M 23.26M 13.29M 13.98M
Other operating expenses 3524.36M 2921.52M 83.31M 59.53M 74.01M
Interest expense 33.17M 16.24M 5.93M 5.70M 7.17M
Tax provision 4.89M 5.67M 5.20M 3.54M 4.05M
Interest income 25.96M 1.63M 0.38M 0.13M 0.02M
Net interest income - -14.61400M -6.64000M -5.97900M -7.99400M
Extraordinary items - - -2.08900M - 0.00000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 4.89M 5.67M 5.20M 3.54M 4.05M
Total revenue 3613.89M 2969.89M 307.63M 247.91M 235.84M
Total operating expenses 234.47M 127.70M 102.22M 84.12M 72.86M
Cost of revenue 3289.89M 2793.82M 181.31M 145.08M 145.53M
Total other income expense net -64.06600M -14.38700M 3.39M -2.04700M 2.87M
Discontinued operations - - -2.08900M 0.34M 0.34M
Net income from continuing ops - 8.38M 15.65M 7.14M 8.28M
Net income applicable to common shares 20.57M 6.75M 10.76M 6.63M 8.28M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 1234.05M 1130.89M 448.52M 437.03M 291.92M
Intangible assets 384.64M - 6.73M 3.36M 2.37M
Earning assets - - - - -
Other current assets 52.63M 3.26M 1.73M 9.20M 0.13M
Total liab 915.04M 838.97M 196.56M 194.69M 170.40M
Total stockholder equity 319.00M 291.92M 242.85M 236.03M 121.52M
Deferred long term liab - - - - -
Other current liab 22.93M 22.55M 29.03M 27.52M 25.55M
Common stock 328.49M 328.49M 232.30M 228.66M 113.95M
Capital stock - - 232.30M 228.66M 113.95M
Retained earnings -15.87200M -36.24500M 10.10M 7.53M 8.28M
Other liab - - 2.59M 2.26M 0.62M
Good will - - 252.33M 241.02M 149.00M
Other assets - 0.00000M 9.72M 11.31M 10.84M
Cash 21.90M 19.94M 22.60M 46.20M 33.20M
Cash and equivalents - - - - -
Total current liabilities 647.64M 701.92M 93.55M 87.38M 82.21M
Current deferred revenue - 9.48M 6.16M 10.10M 1.00M
Net debt 274.62M 231.88M 99.54M 85.06M 79.81M
Short term debt 47.50M 116.75M 21.72M 26.21M 25.44M
Short long term debt - - 17.09M 22.69M 21.59M
Short long term debt total 296.52M 251.83M 122.14M 131.26M 113.01M
Other stockholder equity - -0.32500M -242.39900M -236.18400M -122.23100M
Property plant equipment - - 44.92M 30.50M 16.50M
Total current assets 759.79M 681.52M 132.65M 150.84M 113.21M
Long term investments - - 2.17M 0.26M -
Net tangible assets - - -16.21500M -8.34900M -29.85600M
Short term investments - - - - -
Net receivables 402.71M 350.58M 39.43M 42.92M 26.20M
Long term debt - - 67.60M 73.40M 80.40M
Inventory 282.54M 307.74M 63.69M 51.45M 51.58M
Accounts payable 577.21M 553.13M 36.65M 23.56M 30.22M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 6.39M - 10.55M 7.38M 7.57M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 11.12M 6.08M - - -167.87000M
Deferred long term asset charges - - - - -
Non current assets total 474.26M 449.37M 315.87M 286.19M 178.71M
Capital lease obligations - - 37.45M 35.18M 11.03M
Long term debt total - - 100.42M 105.05M 87.57M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments - -19.52500M -31.74600M 7.07M -18.80300M
Change to liabilities - - 3.68M -14.95700M 13.71M
Total cashflows from investing activities -16.64100M -19.52500M -31.74600M 7.07M -18.80300M
Net borrowings - 13.07M -15.71900M -11.44700M 0.03M
Total cash from financing activities 28.65M -5.95300M -10.00200M -11.93000M 0.03M
Change to operating activities - - -1.06500M -4.58700M -1.51600M
Net income 20.57M 8.38M 10.76M 6.09M 8.28M
Change in cash 1.95M 18.97M -23.60000M 13.01M 8.69M
Begin period cash flow 19.94M 0.97M 46.20M 33.20M 24.50M
End period cash flow 21.90M 19.94M 22.60M 46.20M 33.20M
Total cash from operating activities -11.34800M 44.45M 17.75M 19.03M 27.46M
Issuance of capital stock - - 0.42M 0.48M -
Depreciation 29.83M 14.47M 8.86M 7.94M 6.20M
Other cashflows from investing activities -4.48700M -12.40400M -10.70000M -1.49300M -0.13400M
Dividends paid 0.00000M 12.61M 7.89M 1.04M 7.89M
Change to inventory -10.13900M -6.10900M -12.43100M 8.29M -4.91600M
Change to account receivables -53.55500M -97.85800M -1.10100M 7.72M 5.87M
Sale purchase of stock - - -0.01900M -0.01900M -
Other cashflows from financing activities -0.00100M -7.98100M 7.46M -2.48800M -3.30700M
Change to netincome - - 3.25M 7.32M -0.16300M
Capital expenditures 11.69M 19.32M 21.05M 4.61M 5.29M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -80.63200M 19.70M -13.53200M -5.15600M 9.23M
Stock based compensation 0.98M - 0.35M 0.85M 0.07M
Other non cash items 17.89M 1.90M -1.87200M 7.14M -0.23200M
Free cash flow -23.03900M 25.14M -3.29700M 14.42M 22.18M

Peer Comparison

Sector: Healthcare Industry: Medical Distribution

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
PGC
Paragon Care Ltd
-0.005 2.70% 0.18 - 5.98 0.09 0.98 0.18 17.79
SIG
Sigma Healthcare Ltd
-0.03 1.09% 2.72 56.00 38.17 3.39 6.43 5.56 40.06
EBO
Ebos Group Ltd
-0.32 1.68% 18.72 18.43 17.01 0.31 1.51 0.47 10.81
MYX
Mayne Pharma Group Ltd
0.18 7.29% 2.65 - 263.16 0.49 0.55 0.42 5.70
CYC
Cyclopharm Ltd
0.04 5.48% 0.77 - 116.28 2.78 3.29 5.41 -24.5712

Reports Covered

Stock Research & News

Profile

Paragon Care Limited distributes medical equipment, devices, and consumable products in Australia, New Zealand, and Asia. The company designs, manufactures, and distributes reagent red blood cells, monoclonal blood grouping reagents, and ancillary products for immunohematology laboratories; offers ophthalmology and optometry, neonatal vision screening solutions, and procedural kits. It also provides neonatal and paediatric assessment, including newborn hearing and vision screening, jaundice management, NICU video monitoring, brain monitoring, breast milk tracking, electrodes; sterilisable transducers designed for surgical procedures, digital theatre integration, infection control, infusion therapy, temperature management, enteral feeding, pain management, lasers, operating room products, surgical consumables, and ultrasound systems. In addition, the company offers aesthetic devices for dermatologists, cosmetic surgeons, general practitioners, beauty and aesthetic providers, and educational institutions; natural, traditional, and complementary health products and services; critical care and dental solutions; urology solutions, such as shockwave therapy, lasers, and accessories for infection control; medical products and consumables; and orthopaedics solutions, including hip and knee arthroplasty, upper and lower extremity, sports medicine, reverse shoulder replacement, and powered surgical tools. Further, it offers medical equipment repair, maintenance, and support services; technology and communication solutions, such as telephony, nurse call, access control, cctv, cordless, and Wi-Fi; supplies medical equipment to veterans, war widows, and families; and veterinary products. Additionally, it is involved in maintenance of technical medical equipment to the health, aged care, and veterinary markets; and distribution of pharmaceuticals, medical consumables, and complementary medicines to Australian healthcare market. The company is based in Mount Waverley, Australia.

Paragon Care Ltd

77-97 Ricketts Road, Mount Waverley, VIC, Australia, 3149

Key Executives

Name Title Year Born
Mr. Mark Robert Hooper BBus (Acc), C.P.A., CPA, FFTP, M.A.I.C.D., MAICD Group CEO, MD & Director 1959
Mr. Stephen J. Munday Exec. Officer 1964
Mr. John Andrew Walstab Exec. Director & Exec. GM of Paragon Care Asia 1963
Ms. Josephine De Martino Chief Financial Officer NA
Ms. Melanie Jaye Leydin B.Bus, C.A., CA Joint Company Sec. 1973
Ms. Claire Newstead-Sinclair BBus, C.A., CA Joint Company Sec. NA
Mr. Michael G. Rice Group Commercial Mang. 1976
Mr. John Andrew Walstab Group CEO, MD & Executive Director 1963
Ms. Melanie Jaye Leydin B.Bus, C.A. Joint Company Secretary 1973
Ms. Claire Newstead-Sinclair BBus, C.A., CA Joint Company Secretary NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.