Quarterly Report • May 26, 2025
Quarterly Report
Open in ViewerOpens in native device viewer

for the period from 1 January 2025 to 31 March 2025
| 3M 2025 | 3M 2024 | |
|---|---|---|
| Number of shares in millions | 47.5 | 47.5 |
| Number of cases (inpatient) | 26,064 | 26,703 |
| Number of beds as of 31.03. | 8,179 | 8,107 |
| Occupancy rate in % | 85.0 | 85.0 |
| Number of full-time employees (average number) | 6,912 | 6,984 |
| In thousands of € | 3M 2025 | 3M 2024 |
| Cash flow from operating activities | 17,087 | 17,141 |
| Cash flow from operating activities per share in € | 0.36 | 0.36 |
| Sales | 184,844 | 185,447 |
| EBITDA | 18,085 | 16,189 |
| EBITDA margin in % | 9.8 | 8.7 |
| EBIT (operating result) | 5,226 | 4,092 |
| EBIT margin in % | 2.8 | 2.2 |
| Financial result | –5,218 | –5,305 |
| Total consolidated result | –97 | –1,437 |
| Earnings per share in € | 0.00 | –0.03 |
| Gross capital expenditure | 11,980 | 10,272 |
| Thereof subsidies | 2,092 | 2,387 |
| Interest coverage factor (EBITDA / interest result) | 3.5x | 3.1x |
| In thousands of € | 31.03.2025 | 31.12.2024 |
|---|---|---|
| Balance sheet total | 897,169 | 905,906 |
| Equity | 223,809 | 222,738 |
| Equity ratio in % | 24.9 | 24.6 |
| Return on equity1 in % | 11.7 | 11.2 |
| Financial liabilities (to banks) | 66,075 | 66,960 |
| Cash and cash equivalents | 105,030 | 107,563 |
| Net financial debt2 | –13,037 | –9,054 |
| Net financial debt2/ EBITDA3 | –0.2x | –0.1x |
1 Total consolidated result in the last 12 months / equity
2 Adjusted average net financial debt in the last four quarters
3 Adjusted EBITDA in the last 12 months
Due to arithmetical reasons, calculation differences of +/– one unit (€, % etc.) may occur; percentage rates and changes in % were calculated on the basis of non-rounded € values.
for the period from 1 January 2025 to 31 March 2025
In the first quarter of 2025, MEDICLIN generated Group sales of EUR 184.8 mill. Sales thus declined by EUR 0.6 mill. or 0.3 % year-on-year in the first three months of the current financial year. The stable sales development is attributable to a lastingly satisfactory occupancy rate of 85.0 %.
On the costs side, the cost of raw materials and consumables used was EUR 32.5 mill., corresponding to a decrease of EUR 3.0 mill. or 8.5 % compared to the prior-year value, while the cost of purchased services increased (EUR +3.0 mill. or 2.0 %). The further rise in energy costs had a particularly strong impact here (EUR +0.2 mill.). The sale of the former MEDICLIN Herzzentrum Coswig took the cost of raw materials and supplies down considerably by EUR 3.3 mill. or 15.3 %, respectively. The decrease in expenses was particularly noticeable with regard to implants (EUR –1.7 mill.) and medical supplies (EUR –1.3 mill.). Staff costs rose by EUR 3.5 mill. or 2.9 %, respectively. The increase was caused by the usual salary rises. The Group operating result improved by EUR 1.1 mill. to EUR 5.2 mill. (3M 2024: EUR 4.1 mill.). The figures in the quarter under review do not contain any energy cost allowances, whereas the prior quarter had included EUR 2.0 mill. in such allowances.
Gross capital expenditure amounted to EUR 12.0 mill. in the first quarter of 2025 (3M 2024: EUR 10.2 mill.). Cash and cash equivalents came to EUR 105.0 mill. on 31 March 2025 (31.12.2024: EUR 107.6 mill.). This item contains a total of about EUR 15.5 mill. in expected repayments to be made for benefits received under the protective shield to manage the COVID-19 pandemic. Furthermore, the cash and cash equivalents item includes approximately EUR 18.3 mill. in subsidies for the construction of a new clinic.
MEDICLIN possesses strong expertise in rehabilitation and excels in seamless interdisciplinary collaboration between acute and post-acute care. These strengths enable MEDICLIN to offer comprehensive and patient-centred care solutions. The hospital reform (KHVVG), which came into effect on 1 January 2025, is expected to bring changes, the full impact of which remains unclear. The acute care sector is expected to see a reduction in hospital beds and the development of outpatient structures, which could lead to a concentration of healthcare services in specialized centres. Although rehabilitation services are not explicitly considered in the Hospital Care Improvement Act (KHVVG), MEDICLIN sees opportunities to further expand its leading role. A growing demand for therapeutic and preventive services is anticipated in order to close gaps in care supply. MEDICLIN intends to intensify its cooperation with hospitals and outpatient care providers and has developed innovative concepts to adapt to the changing requirements and to further optimise patient care.
Sales and the Group operating result are within the normal range for the first quarter. The Management Board is thus optimistic that the forecast published in the 2024 Annual Report of sales growth in the range of 2.0 % to 5.0 % and Group EBIT between EUR 53.0 and 64.0 mill. will be reached in the 2025 financial year.
| 184.8 | 185.4 |
|---|---|
| 32.5 | 35.6 |
| 17.6 | 19.2 |
| 125.4 | 121.9 |
| 67.9 | 65.7 |
| 12.9 | 12.1 |
| 16.3 | 18.1 |
| 5.2 | 4.1 |
Group sales in the first quarter of the 2025 financial year were EUR 0.6 mill. below the previous year's value, corresponding to a 0.3 % decrease. While the cost of raw materials and consumables used dropped by EUR 3.0 mill. or 8.5 %, the cost of purchased services rose (EUR +0.3 mill. or 2.0 %). The further rise in energy costs had a particularly strong impact here (EUR +0.2 mill.). The cost of raw materials and supplies, in turn, was reduced considerably by EUR 3.3 mill. or 15.3 %, respectively. The decrease in expenses was particularly noticeable with regard to implants (EUR –1.7 mill.) and medical supplies (EUR –1.3 mill.). The decline in the cost of raw materials and supplies was caused primarily by the sale of the former MEDICLIN Herzzentrum Coswig in 2024. Staff costs rose by EUR 3.5 mill. (+2.9 %).
Depreciation and amortisation increased by EUR 0.8 mill. or 6.3 % to EUR 12.9 mill (3M 2024: EUR 12.1 mill.).
The Group operating result improved significantly by EUR 1.1 mill. to EUR 5.2 mill.
The financial result of EUR –5.2 mill. was EUR 0.1 mill. above the previous year's level (3M 2024: EUR –5.3 mill.).
The total consolidated result attributable to shareholders of MEDICLIN Aktiengesellschaft was EUR –0.2 mill. (3M 2024: EUR –1.4 mill.). Earnings per share came to EUR 0.00, up from EUR –0.03 in the previous year.
The sales and earnings performance at segment level is shown in the segment reporting section.
Cash and cash equivalents stood at EUR 105.0 mill. as at 31 March 2025 and were thus EUR 13.1 mill. below the prior-year level (31.03.2024: EUR 118.1 mill.). This item contains approximately EUR 15.5 mill. in expected repayments to be made for benefits received under the protective shield to manage the COVID-19 pandemic. Furthermore, the cash and cash equivalents item includes EUR 18.3 mill. in subsidies for the construction of a new clinic.
| 17.1 | 17.1 |
|---|---|
| –0.1 | –1.4 |
| –7.3 | –2.4 |
| –12.3 | –11.9 |
| --2.5 | 2.8 |
| 107.5 | 115.3 |
| 105.0 | 118.1 |
There was no significant change in net assets as of the reporting date on 31 March 2025 compared to 31 December 2024.
| In millions of € | 31.03.2025 | In % of balance sheet total |
31.12.2024 | In % of balance sheet total |
|---|---|---|---|---|
| Assets | ||||
| Non-current assets | 600.3 | 66.9 | 608.3 | 67.1 |
| Current assets | 296.9 | 33.1 | 297.6 | 32.9 |
| 897.2 | 100.0 | 905.9 | 100.0 | |
| Equity and liabilities | ||||
| Equity | 223.8 | 24.9 | 222.7 | 24.6 |
| Non-current liabilities | 509.2 | 56.8 | 517.2 | 57.1 |
| Current liabilities | 164.2 | 18.3 | 166.0 | 18.3 |
| 897.2 | 100.0 | 905.9 | 100.0 |
The sales development in the post-acute, nursing care and service segments was positive, while sales in the acute segment went down. This is mainly due to the sale of the former MEDICLIN Herzzentrum Coswig. Sales in the postacute segment rose by 8.1 % to EUR 121.8 mill. (3M 2024: EUR 112.7 mill.), while sales in the acute segment went down by 15.7 % to EUR 55.3 mill. (3M 2024: EUR 65.7 mill.). The nursing care segment achieved 6.7 % growth to EUR 6.2 mill., up from EUR 5.9 mill. in the prior-year quarter. Sales in the service segment rose by 5.1 % to EUR 26.1 mill. The post-acute segment saw a decline in earnings by 16.6 % or EUR 1.0 mill. to EUR 4.9 mill. The result in the acute segment amounted to EUR 0.0 EUR, up from EUR –1.3 mill. in the previous year's quarter, corresponding to an increase by EUR 1.3 mill. The result in the nursing care segment was EUR –0.1 mill. and thus more or less on a par with the prior-year quarter (3M 2024: EUR 0.0 mill.). The result in the service segment amounted to EUR 0.4 EUR, up from EUR –0.5 mill. in the previous year's quarter, corresponding to an increase by EUR 0.9 mill.
| 3M 2025 | 3M 2024 | Change in % |
|---|---|---|
| 121.8 | 112.7 | +8.1 |
| 55.3 | 65.7 | –15.7 |
| 6.2 | 5.9 | +6.7 |
| 26.1 | 24.7 | +5.1 |
| –24.6 | –23.6 | +4.5 |
| 184.8 | 185.4 | --0.3 |
| 3M 2025 | 3M 2024 | Change in % | |
|---|---|---|---|
| Post-acute | |||
| Raw materials and consumables used in millions of € | 26.8 | 25.1 | +6.6 |
| Cost of materials ratio in % | 22.0 | 22.3 | |
| Acute | |||
| Raw materials and consumables used in millions of € | 15.7 | 19.6 | –19.6 |
| Cost of materials ratio in % | 28.4 | 29.8 | |
| Nursing care | |||
| Raw materials and consumables used in millions of € | 1.5 | 1.4 | +5.8 |
| Cost of materials ratio in % | 23.5 | 23.7 | |
| Service | |||
| Raw materials and consumables used in millions of € | 11.1 | 11.2 | –0.3 |
| Cost of materials ratio in % | 42.7 | 45.1 |
| 3M 2025 | 3M 2024 | Change in % | |
|---|---|---|---|
| Post-acute | |||
| Staff costs in millions of € | 69.1 | 61.7 | +11.9 |
| Staff costs ratio in % | 56.7 | 54.8 | |
| Acute | |||
| Staff costs in millions of € | 34.8 | 39.7 | –12.4 |
| Staff costs ratio in % | 62.8 | 60.4 | |
| Nursing care | |||
| Staff costs in millions of € | 3.4 | 3.0 | +12.6 |
| Staff costs ratio in % | 54.9 | 52.1 | |
| Service | |||
| Staff costs in millions of € | 18.4 | 17.7 | +3.9 |
| Staff costs ratio in % | 70.7 | 71.5 |
| 3M 2025 | 3M 2024 |
|---|---|
| 4.9 | 5.9 |
| 0.0 | –1.3 |
| –0.1 | 0.0 |
| 0.4 | –0.5 |
| 0.0 | 0.0 |
| 4.1 | |
| 5.2 |
The average number of employees, in terms of full-time employees, decreased in the first three months of 2025 compared to the prior-year period. The Group employed an average of 380 trainees in the first quarter of 2025 (3M 2024: 393 trainees).
| Shown in full-time employees | 3M 2025 | 3M 2024 | Change |
|---|---|---|---|
| Post-acute | 3,742 | 3,520 | +222 |
| Acute | 1,657 | 1,949 | –292 |
| Nursing care | 211 | 207 | +4 |
| Service (including administration) | 1,302 | 1,308 | –6 |
| Group | 6,912 | 6,984 | --72 |
This report contains forward-looking statements that are based on management's current expectations. Words such as "anticipate", "assume", "believe", "estimate", "expect", "intend", "can/could", "may", "might", "plan", "project", "should" and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties that are based on the current assumptions and forecasts of MEDICLIN AG's management. Should any of these risks and uncertainties materialise, or if the assumptions underlying any of the forward-looking statements prove incorrect, then the actual results may be materially different from those expressed or implied by such statements. MEDICLIN AG does not intend or assume any obligation to continuously update these forward-looking statements, so as to adapt them to events or developments that occur after the release of this interim report.
for the period from 1 January 2025 to 31 March 2025
| in € | 31.03.2025 | 31.12.2024 |
|---|---|---|
| NON-CURRENT ASSETS | ||
| Goodwill and other intangible assets | ||
| Concessions, licences | 5,999,860 | 6,552,881 |
| Goodwill | 16,395,079 | 16,395,079 |
| Payments on account | 2,164,971 | 1,766,688 |
| 24,559,910 | 24,714,648 | |
| Property, plant and equipment | ||
| Land, land rights and buildings including buildings on third-party land | 101,084,058 | 102,535,418 |
| Right-of-use assets on land, land rights and buildings incl. buildings on third-party land | 337,872,445 | 344,985,376 |
| Technical equipment and machines | 9,615,331 | 9,696,047 |
| Operating and office equipment | 33,085,703 | 31,341,036 |
| Right-of-use assets on operating and office equipment | 2,278,864 | 2,562,318 |
| Payments on account and assets under construction | 46,532,954 | 42,178,051 |
| 530,469,355 | 533,298,246 | |
| Financial assets | ||
| Investment in stock of subsidiaries | 58,822 | 58,822 |
| Reinsurance cover | 532,204 | 565,003 |
| Other financial investments | 2,056 | 2,056 |
| 593,082 | 625,881 | |
| Other assets | ||
| Receivables pursuant to hospital financing law | 33,282,880 | 38,544,930 |
| 33,282,880 | 38,544,930 | |
| Deferred tax assets | 11,394,570 | 11,136,799 |
| 600,299,797 | 608,320,504 | |
| CURRENT ASSETS | ||
| Inventories | 7,327,971 | 7,664,166 |
| Trade receivables | 89,089,043 | 99,569,383 |
| Other financial assets | ||
| Receivables pursuant to Hospital Compensation Act (KHEntgG) / | ||
| Federal Directive on Nursing Care Rates (BPflV) | 61,606,849 | 57,227,660 |
| Other current financial assets | 8,871,249 | 7,906,214 |
| 70,478,098 | 65,133,874 | |
| Other assets | ||
| Prepaid expenses | 5,211,975 | 2,724,758 |
| Receivables pursuant to hospital financial law | 19,655,450 | 14,853,458 |
| 24,867,425 | 17,578,216 | |
| Cash and cash equivalents | 105,030,342 | 107,563,091 |
| Assets held for sale | 76,702 | 76,702 |
| 296,869,581 | 297,585,432 | |
| 897,169,378 | 905,905,936 | |
| in € | 31.03.2025 | 31.12.2024 |
|---|---|---|
| EQUITY | ||
| Share of MEDICLIN Group | ||
| Subscribed capital | 47,500,000 | 47,500,000 |
| Capital reserve | 129,391,829 | 129,391,829 |
| Revenue reserve | 38,299,890 | 37,142,113 |
| Consolidated balance sheet result | 8,309,307 | 8,472,113 |
| 223,501,026 | 222,506,055 | |
| Non-controlling interests | 307,482 | 231,574 |
| 223,808,508 | 222,737,629 | |
| NON-CURRENT LIABILITIES | ||
| Financial liabilities | ||
| Liabilities to banks | 64,751,483 | 65,096,887 |
| 64,751,483 | 65,096,887 | |
| Lease liabilities | 364,281,130 | 370,574,646 |
| Pensions and similar commitments | 36,998,711 | 38,198,281 |
| Other provisions | 2,333,508 | 2,383,578 |
| Other payables | ||
| Liabilities pursuant to hospital financing law | 38,475,910 | 38,558,714 |
| Miscellaneous payables | 2,372,929 | 2,346,315 |
| 40,848,839 | 40,905,029 | |
| 509,213,671 | 517,158,421 | |
| CURRENT LIABILITIES | ||
| Trade payables | 10,976,979 | 12,779,855 |
| Financial liabilities | ||
| Liabilities to banks | 1,323,559 | 1,863,455 |
| 1,323,559 | 1,863,455 | |
| Lease liabilities | 26,703,015 | 26,592,831 |
| Other provisions | 7,556,260 | 10,954,702 |
| Current income tax liabilities | 8,176,258 | 8,023,994 |
| Other financial liabilities | ||
| Liabilities pursuant to Hospital Compensation Act (KHEntgG) / | ||
| Federal Directive on Nursing Care Rates (BPflV) | 8,143,140 | 7,955,269 |
| Miscellaneous financial liabilities | 8,482,651 | 12,013,154 |
| 16,625,791 | 19,968,423 | |
| Other payables | ||
| Liabilities pursuant to hospital financing law | 42,534,587 | 42,813,034 |
| Miscellaneous payables | 50,250,750 | 43,013,592 |
| 92,785,337 | 85,826,626 | |
| Liabilities in connection with assets held for sale | 0 | 0 |
| 164,147,199 | 166,009,886 | |
| 897,169,378 | 905,905,936 |
| in € | January -- March 2025 |
January -- March 2024 |
|---|---|---|
| Sales | 184,844,273 | 185,447,354 |
| Other operating income | 7,550,497 | 6,316,890 |
| Total operating performance | 192,394,770 | 191,764,244 |
| Raw materials and consumables used | ||
| a) Cost of raw materials and supplies | –18,310,330 | –21,614,027 |
| b) Cost of purchased services | –14,231,787 | –13,955,754 |
| --32,542,117 | --35,569,781 | |
| Staff costs | ||
| a) Wages and salaries | –106,153,733 | –103,688,142 |
| b) Social security, pension and retirement | –19,292,647 | –18,220,321 |
| --125,446,380 | --121,908,463 | |
| Other operating expenses | –16,320,963 | –18,096,995 |
| Result before interest, taxes, depreciation and amortisation / EBITDA | 18,085,310 | 16,189,005 |
| Depreciation and amortisation | –12,859,509 | –12,097,147 |
| Operating result / EBIT | 5,225,801 | 4,091,858 |
| Financial result | ||
| b) Interest and similar income | 369,611 | 648,591 |
| c) Interest and similar expenses | –5,587,288 | –5,953,667 |
| --5,217,677 | --5,305,076 | |
| Result before tax | 8,124 | --1,213,218 |
| Taxes on income | –104,746 | –223,407 |
| Total consolidated result | --96,622 | --1,436,625 |
| Thereof attributable to shareholders of MEDICLIN AG | –162,806 | –1,399,170 |
| Thereof attributable to non-controlling interests | 66,184 | –37,455 |
| Total consolidated result attributable to shareholders of MEDICLIN AG per share |
||
| Undiluted in € | 0.00 | –0.03 |
| Diluted in € | 0.00 | –0.03 |
| in € | January -- March 2025 |
January -- March 2024 |
|---|---|---|
| Total consolidated result | --96,622 | --1,436,625 |
| Other comprehensive income | ||
| Revaluation from defined benefit plans and similar obligations | 1,386,992 | 1,112,717 |
| Taxes on income | –219,491 | –176,088 |
| Additions to value adjustments that are not reconciled to the total consolidated result |
1,167,501 | 936,629 |
| Thereof attributable to shareholders of MEDICLIN AG | 1,157,777 | 928,687 |
| Thereof attributable to non-controlling interests | 9,724 | 7,942 |
| Additions to value adjustments that are reconciled to the total consolidated result |
0 | 0 |
| Group comprehensive income | 1,070,879 | --499,996 |
| Thereof attributable to shareholders of MEDICLIN AG | 994,971 | –470,483 |
| Thereof attributable to non-controlling interests | 75,908 | –29,513 |
| in € | January -- March 2025 |
January -- March 2024 |
|---|---|---|
| Total consolidated result | --96,622 | --1,436,625 |
| Result of finance activities | 5,217,677 | 5,305,076 |
| Result of income taxes | 104,746 | 223,407 |
| Operating result (EBIT) | 5,225,801 | 4,091,858 |
| Depreciation on fixed asset items | 12,859,509 | 12,097,147 |
| Result before interest, taxes, depreciation and amortisation (EBITDA) | 18,085,310 | 16,189,005 |
| Change in non-current provisions | –205,203 | –103,427 |
| Change in current provisions | –3,398,442 | –518,515 |
| Result from the disposal of fixed asset items | –37,392 | –185,786 |
| Result from other non-cash items | –1,668,004 | –2,240,182 |
| Change in other current assets | –3,696,300 | –13,218,594 |
| Change in other non-current liabilities | 26,614 | 13,571 |
| Change in other current liabilities | 8,010,163 | 17,101,140 |
| Payments received from interest | 369,611 | 648,591 |
| Income taxes paid | –399,388 | –544,754 |
| Cash flow from operating activities | 17,086,969 | 17,141,049 |
| Payments received from the disposal of fixed assets | 81,791 | 226,666 |
| From the disposal of property, plant and equipment | 81,791 | 226,666 |
| Payments received from investment subsidies | 3,364,892 | 6,465,292 |
| Cash used for investments | --10,770,029 | --9,148,832 |
| For intangible assets | –462,321 | –461,822 |
| For property, plant and equipment | –10,307,708 | –8,687,010 |
| Cash flow from investing activities | --7,323,346 | --2,456,874 |
| Repayment of lease liabilities | –6,183,332 | –5,590,005 |
| Repayment of financial liabilities | –340,712 | –318,386 |
| Interest payments for lease liabilities | –4,649,356 | –4,612,374 |
| Other interest payments | –1,122,972 | –1,377,274 |
| Cash flow from financing activities | --12,296,372 | --11,898,039 |
| Cash flow for the period | --2,532,749 | 2,786,136 |
| Cash and cash equivalents at the beginning of the period | 107,563,091 | 115,288,680 |
| Cash and cash equivalents at the end of the period | 105,030,342 | 118,074,816 |
The cash and cash equivalents at the end of the period differ from the balance sheet item "cash and cash equivalents"(difference of EUR 3,530,610) and encompass only cash in hand and current bank credit balances. This difference arose in connection with the adjustments to meet IFRS 5. The liabilities and assets held for sale of Dr. Hoefer-Janker GmbH & Co. Klinik KG and MVZ MediClin Bonn GmbH were reclassified accordingly in the balance sheet.
| in € | Subscribed capital |
Capital reserve |
Revenue reserve |
Consolidated balance sheet result |
Shares MEDICLIN Group |
Non controlling interests |
Total equity |
|---|---|---|---|---|---|---|---|
| As of 01.01.2024 | 47,500,000 129,391,829 | 35,393,431 –16,367,284 195,917,976 | 111,421 196,029,397 | ||||
| Total consolidated result |
– | – | – | –1,399,170 | –1,399,170 | –37,455 | –1,436,625 |
| Other compre hensive income |
– | – | 928,687 | – | 928,687 | 7,942 | 936,629 |
| Group compre hensive income |
-- | -- | 928,687 | --1,399,170 | --470,483 | --29,513 | --499,996 |
| As of 31.03.2024 | 47,500,000 129,391,829 | 36,322,118 --17,766,454 195,447,493 | 81,908 195,529,401 |
| in € | Subscribed capital |
Capital reserve |
Revenue reserve |
Consolidated balance sheet result |
Shares MEDICLIN Group |
Non controlling interests |
Total equity |
|---|---|---|---|---|---|---|---|
| As of 01.01.2025 | 47,500,000 129,391,829 | 37,142,113 | 8,472,113 222,506,055 | 231,574 222,737,629 | |||
| Total consolidated result |
– | – | – | –162,806 | –162,806 | 66,184 | –96,622 |
| Other compre hensive income |
– | – | 1,157,777 | – | 1,157,777 | 9,724 | 1,167,501 |
| Group compre hensive income |
-- | -- | 1,157,777 | --162,806 | 994,971 | 75,908 | 1,070,879 |
| Stand 31.03.2025 | 47,500,000 129,391,829 | 38,299,890 | 8,309,307 223,501,026 | 307,482 223,808,508 |
The unaudited consolidated interim financial statements of MEDICLIN for the first three months of the 2025 financial year were prepared in accordance with International Accounting Standard (IAS) 34. The same accounting policies as used in the consolidated financial statements for the 2024 financial year were also applied in this interim report. The interim report should therefore be read in conjunction with the Company's published 2024 Annual Report. The discount rate for pension provisions pursuant to IAS 19 amounted to 3.8 % on 31 March 2025 (31.12.2024: 3.5 %).
Since 31 March 2025 there have been no occurrences or events of particular significance which MEDICLIN believes could have a material impact on the Group's net assets, financial position and results of operations.
MEDICLIN Aktiengesellschaft
Offenburg, 2 May 2025
The Management Board
| In millions of € | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|
| Sales | – | – | 184.8 | 190.6 | 190.2 | 182.6 | 185.4 |
| EBITDA | – | – | 18.1 | 32.2 | 35.2 | 20.2 | 16.2 |
| EBITDA margin in % | – | – | 9.8 | 16.9 | 18.5 | 11.1 | 8.7 |
| EBIT (operating result) | – | – | 5.2 | 19.0 | 22.5 | 7.9 | 4.1 |
| EBITDA margin in % | – | – | 2.8 | 10.0 | 11.8 | 4.3 | 2.2 |
| Financial result | – | – | –5.2 | –5.3 | –5.4 | –5.4 | –5.3 |
| Total consolidated result | – | – | –0.1 | 9.9 | 14.4 | 2.0 | –1.4 |
| Earnings per share in € | – | – | – | 0.21 | 0.30 | 0.04 | –0.03 |
| Cash flow from operating activities |
– | – | 17.1 | 21.1 | 36.7 | 5.7 | 17.1 |
| Cash flow from operating activities per share in € |
– | – | 0.36 | 0.45 | 0.77 | 0.12 | 0.36 |
| Equity ratio in % | – | – | 24.9 | 24.6 | 23.5 | 22.3 | 21.7 |
| Gross capital expenditure (without right-of-use assets pursuant to IFRS 16) |
– | – | 12.0 | 14.7 | 11.8 | 9.4 | 10.3 |
| Net finacial debt1 (end of quarter) |
– | – | –19.5 | –18.2 | –15.7 | 1.3 | –3.6 |
| Number of beds (inpatient) | – | – | 26,064 | 26,725 | 27,403 | 26,664 | 26,703 |
| Number of cases (end of quarter) |
– | – | 8,179 | 8,160 | 8,160 | 8,160 | 8,107 |
| Occupancy rates in % | – | – | 85.0 | 84.1 | 86.5 | 86.5 | 85.0 |
| Number of full-time employees (quarterly average) |
– | – | 6,912 | 6,908 | 6,827 | 6,835 | 6,984 |
1 Adjusted net financial debt
| In € per share | 3M 2025 | 3M 2024 |
|---|---|---|
| Earnings, undiluted / diluted | 0.00 | –0.03 |
| Cash flow from operating activities | 0.36 | 0.36 |
| Book value¹ as of 31.03. | 4.71 | 4.11 |
| Share price as of 31.03. | 2.98 | 2.54 |
| 52-weeks high | 3.10 | – |
| 52-weeks low | 2.30 | – |
| Market capitalisation as of 31.03. in millions of € | 141.6 | 120.7 |
| Number of shares in millions | 47.5 | 47.5 |
1 Equity less non-controlling interests
Source: Deutsche Börse AG; Xetra / as of 03.07.2023
Disclosure of the preliminary figures for the 2024 financial year
Annual press and analysts' conference for the 2024 financial year
Publication of the interim report from 1 January 2025 to 31 March 2025
Annual General Meeting
Publication of the interim report from 1 January 2025 to 30 June 2025
Publication of the interim report from 1 January 2025 to 30 September 2025
Okenstraße 27 77652 Offenburg Phone +49 (0) 7 81 / 4 88-0 Fax +49 (0) 7 81 / 4 88-133 E-Mail [email protected] www.mediclin.de
Ender Gülcan Phone +49 (0) 7 81 / 4 88-326 E-Mail [email protected]
Corporate Communications Dr. Janina Lossen Phone +49 (0) 7 81 / 4 88-0 E-Mail: [email protected]
This interim report is also available in German.
This is a translation of the German Interim Report.
In case of divergence from the German version, the German version shall prevail.
www.mediclin.de
Have a question? We'll get back to you promptly.