SEM
Select Medical Holdings Corp
$16.51
-0.02 (-0.12%)
At close · Jun 30
Market Cap
$2.05B
Shares
124,016,800
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$5.45B
+5.1%
FY2025
Net Income
$146.22M
-31.7%
FY2025
Operating Margin
6.17%
+1pp
FY2025
Diluted EPS
$1.16
-30.1%
FY2025
Operating Cash Flow
$346.47M
-33.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $5.6B – $5.8B | $5.52B | $5.45B | $5.19B | $4.83B | $4.61B | $6.2B | $5.53B | $5.45B | $5.08B | $4.37B | $4.22B | — | — | — | — | — | — | — | |
| — | -$186.5M | — | — | — | — | — | — | — | — | -$154.7M | -$170.08M | -$112.82M | — | — | — | — | — | — | |
| — | $160.79M | $154.41M | $225.87M | $170.19M | $153.04M | $146.98M | $138.04M | $128.46M | $121.27M | $114.05M | $106.93M | $92.05M | $85.25M | $76.92M | $66.19M | $62.35M | $62.12M | $72.41M | |
| — | — | $1.6M | $1.6M | $1.6M | $1.8M | $29.5M | $27.6M | $29.6M | $29.9M | $17.4M | — | — | — | — | — | — | — | — | |
| — | — | $140.3M | $203.89M | $208.74M | $205.83M | $202.65M | $205.66M | $212.58M | $201.66M | $160.01M | $145.31M | $104.98M | $68.35M | $64.39M | $63.31M | $71.52M | $68.71M | $70.98M | |
| — | $5.2B | $5.12B | $4.92B | $4.56B | $4.49B | $5.63B | $5.05B | $4.98B | $4.66B | $4.01B | $3.92B | $3.47B | $2.78B | $2.67B | $2.61B | $2.49B | $2.15B | $2B | |
| — | $321.84M | $336.17M | $268.32M | $267.24M | $144.75M | $713.77M | $567.66M | $471.88M | $417.28M | $355.88M | $299.85M | $274.79M | $284.48M | $301.44M | $336.86M | $310.72M | $236.14M | $235.84M | |
| — | — | 6.17% | 5.17% | 5.54% | 3.14% | 11.5% | 10.26% | 8.65% | 8.21% | 8.15% | 7.11% | — | — | — | — | — | — | — | |
| — | — | $476.47M | $472.21M | $475.98M | $350.58M | $916.42M | $773.32M | $684.46M | $618.93M | $515.89M | $445.16M | $379.77M | $352.83M | $365.83M | $400.17M | $382.24M | $304.84M | $306.82M | |
| — | $117.21M | $117.94M | $128.61M | $198.64M | $169.11M | $135.99M | $153.01M | $200.57M | $198.49M | $154.7M | $170.08M | $112.82M | $85.45M | $87.36M | $94.95M | $99.22M | $112.34M | $132.47M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $322K | — | $92K | |
| — | — | $54.52M | $60.23M | $40.81M | $26.41M | $44.43M | $29.44M | $24.99M | $21.91M | $21.05M | $19.94M | $16.81M | $7.04M | $2.48M | $7.71M | $2.92M | -$440K | — | |
| — | $258.66M | $272.75M | $174.77M | $139.72M | $35.27M | $629.72M | $456.47M | $264.75M | $235.55M | $202.46M | $180.73M | $208.43M | $203.8M | $197.8M | $243.55M | $183.73M | $123.99M | — | |
| — | $55.08M | $58.22M | $44.78M | $29.25M | $16.72M | $129.77M | $111.87M | $63.72M | $58.61M | -$18.18M | $55.46M | $72.44M | $75.62M | $74.79M | $89.66M | $70.97M | $41.63M | $37.52M | |
| — | $133.53M | $146.22M | $214.04M | $243.49M | $158.99M | $402.23M | $259M | $148.45M | $137.84M | $177.18M | $115.41M | $130.74M | $120.63M | $114.39M | $148.23M | $107.85M | $77.64M | $75.28M | |
| — | — | 2.68% | 4.13% | 5.05% | 3.45% | 6.48% | 4.68% | 2.72% | 2.71% | 4.06% | 2.74% | — | — | — | — | — | — | — | |
| — | $70.04M | $68.31M | $82.67M | $56.24M | $39.03M | $97.72M | $85.61M | $52.58M | $39.1M | $43.46M | $9.86M | $5.26M | $7.55M | $8.62M | $5.66M | $4.92M | $4.72M | $3.61M | |
| — | $265.89M | — | — | $234.72M | $153.39M | $388.79M | $250.1M | $143.45M | $133.29M | $171.43M | $111.89M | $126.91M | $117.29M | $111.94M | $145.72M | $106.64M | $77.32M | $55.75M | |
| — | $131.26M | $139.82M | $171.13M | $197.8M | $235.31M | $416.53M | $256.97M | $148.45M | $137.84M | — | — | — | — | — | $148.23M | $107.85M | $86.56M | — | |
| USD/shares | — | — | $1.16 | $1.66 | $1.91 | $1.23 | $2.98 | $1.93 | $1.10 | $1.02 | $1.33 | $0.88 | $1.00 | $0.91 | $0.82 | $1.05 | $0.71 | $0.49 | $0.61 |
| USD/shares | $1.22 – $1.32 | — | $1.16 | $1.66 | $1.91 | $1.23 | $2.98 | $1.93 | $1.10 | $1.02 | $1.33 | $0.87 | $0.99 | $0.91 | $0.82 | $1.05 | $0.71 | $0.48 | $0.61 |
| shares | — | — | 122.65M | 124.61M | 123.11M | 124.63M | 130.25M | 129.78M | 130.25M | 130.17M | 128.96M | 127.81M | 127.48M | 129.03M | 136.88M | 138.77M | 150.5M | 159.18M | — |
| shares | — | — | 122.65M | 124.61M | 123.11M | 124.63M | 130.25M | 129.78M | 130.28M | 130.26M | 129.13M | 127.97M | 127.75M | 129.47M | 137.05M | 139.04M | 150.73M | 159.44M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2025: $594.49M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Medical Care Facilities median 1.27×
EV/EBIT
—
Medical Care Facilities median 17.93×
P/E (TTM)
15.43×
Medical Care Facilities median 16.85×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Critical Illness Recovery Hospital | $2,477,814,000 | $2,444,196,000 | $2,299,773,000 | $2,234,132,000 | $2,246,772,000 | $2,077,499,000 | $1,836,518,000 | $1,753,584,000 |
| Critical Illness Recovery Hospitals | $2,477,814,000 | $2,444,196,000 | $2,299,773,000 | $2,234,132,000 | $2,246,772,000 | $2,077,499,000 | $1,836,518,000 | $1,753,584,000 |
| Rehabilitation Hospital | $1,288,954,000 | $1,110,592,000 | $979,585,000 | $916,763,000 | $849,340,000 | $734,673,000 | $670,971,000 | $583,745,000 |
| Rehabilitation Hospitals | $1,288,954,000 | $1,110,592,000 | $979,585,000 | $916,763,000 | $849,340,000 | $734,673,000 | $670,971,000 | $583,745,000 |
| Outpatient Rehabilitation | $1,284,873,000 | $1,250,294,000 | $1,188,914,000 | $1,125,282,000 | $1,084,361,000 | $919,913,000 | $1,046,011,000 | $995,794,000 |
| Concentra | — | — | $1,838,081,000 | $1,724,359,000 | $1,732,041,000 | $1,501,434,000 | $1,628,817,000 | $1,557,673,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Health Care Patient Service | $4,915,292,000 | $4,675,536,000 | $4,340,344,000 | $4,151,412,000 | $5,782,800,000 | $5,107,482,000 | $5,040,712,000 | $4,760,325,000 |
| Health Care Patient Service Non-Medicare | $3,353,343,000 | $3,183,700,000 | $2,855,335,000 | $2,703,715,000 | $4,363,830,000 | $3,722,516,000 | $3,626,580,000 | $3,409,761,000 |
| Health Care Patient Service Medicare | $1,561,949,000 | $1,491,836,000 | $1,485,009,000 | $1,447,697,000 | $1,418,970,000 | $1,384,966,000 | $1,414,132,000 | $1,350,564,000 |
| Service Other | $537,538,000 | $511,569,000 | $485,633,000 | $457,767,000 | $421,715,000 | $424,231,000 | $413,210,000 | $320,933,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|
| Concentra | $287,632,000 | $258,529,000 | $305,264,000 | $162,515,000 | $176,606,000 | $150,678,000 | $91,804,000 |
| Rehabilitation Hospital | $193,820,000 | $170,220,000 | $157,027,000 | $125,476,000 | $108,535,000 | $84,826,000 | $69,865,000 |
| Critical Illness Recovery Hospital | $182,150,000 | $49,779,000 | $214,899,000 | $290,896,000 | $204,105,000 | $197,218,000 | $206,936,000 |
| Outpatient Rehabilitation | $76,658,000 | $69,197,000 | $108,683,000 | $50,155,000 | $123,530,000 | $114,810,000 | $107,926,000 |
Operating Margin by Segment (%)
| Component | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|
| Critical Illness Recovery Hospital | 7.9% | 2.2% | 9.6% | 14% | 11.1% | 11.2% |
| Rehabilitation Hospital | 19.8% | 18.6% | 18.5% | 17.1% | 16.2% | 14.5% |
| Outpatient Rehabilitation | 6.4% | 6.1% | 10% | 5.5% | 11.8% | 11.5% |
| Concentra | 15.6% | 15% | 17.6% | 10.8% | 10.8% | 9.7% |