showing the working

← Universal Health Services

The business behind the dividend

MeasureUHSMedianFormula
Return on equity20.5%10.6%Net income ÷ shareholders’ equity
Return on capital employed16.6%10.0%Operating income ÷ (equity + total debt)
Owner earnings$1.09bn$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$849.25m$155.08mOperating cash flow − capital expenditure
Operating margin11.5%14.3%Operating income ÷ revenue
Net margin8.6%10.1%Net income ÷ revenue
Debt to equity0.65x0.73xTotal debt ÷ shareholders’ equity
Interest cover12.78x4.22xOperating income ÷ interest expense
Current ratio1.05x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capital23.79x1.88xLong-term debt ÷ (current assets − current liabilities)
Cash conversion1.25x1.66xOperating cash flow ÷ net income
Accruals-2.4%-3.1%(Net income − operating cash flow) ÷ total assets

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure2025202420232022202120202019201820172016Median
Return on equity20.5%17.1%11.7%11.4%16.3%14.9%14.8%14.5%15.1%15.5%14.9%
Return on capital employed16.6%15.1%10.6%9.4%13.3%13.4%12.8%12.5%14.2%14.8%13.3%
Operating margin11.5%10.6%8.2%7.5%10.8%11.8%10.7%10.9%12.3%13.1%10.8%
Net margin8.6%7.2%5.0%5.0%7.8%8.2%7.2%7.2%7.2%7.2%7.2%
Debt to equity0.65x0.68x0.80x0.81x0.69x0.61x0.72x0.74x0.81x0.91x0.72x
Current ratio1.05x1.27x1.40x1.33x1.14x1.32x1.23x1.34x0.97x1.28x1.27x
Cash conversion1.25x1.81x1.77x1.47x0.89x2.50x1.77x1.63x1.66x1.90x1.66x

How it compares in health care

Among the 60 health care companies here measured on free cash flow, Universal Health Services pays out less than 55 of them. The median for that group is 29.8%, against this company’s 6.0%.

Closest on free cash flow

Same sector and same denominator, so the figures are comparable. All 76 in health care →