stockrow
Friday 6 November 2026
Export GRDN’s income statement to Excel — free account
Guardian Pharmacy Services, Inc.
GRDN Healthcare Medical Care Facilities
Guardian Pharmacy Services, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.4 billion, up 17.9% from fiscal 2024.
- Revenue
- −1.68%
- EPS
- +133.3%
- Free cash flow
- +88.9%
Quarter to September 2026, against a year earlier
39.72
2.37
−5.63%
Follow GRDN
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 1,046 | 1,228 | 1,449 | 1,457 | +17.7% | 1,442 | 1,533 | 1,681 | +5.1% | |
| Gross margin, % | — | — | — | — | — | — | — | 19.91 | 19.89 | 20.21 | 22.45 | +0.3 pt | ||||||
| EBT | — | — | — | — | — | — | — | 38 | (66) | 73 | 105 | +39.5% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 3.61 | (5.41) | 5.07 | 7.22 | +1.5 pt | ||||||
| Net income | — | — | — | — | — | — | — | 38 | (71) | 49 | 76 | +13.9% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 19.81 | 23.22 | 0.00 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | (1.77) | 0.79 | 1.05 | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.93 | 1.61 | 0.00 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | (0.26) | (0.31) | (0.30) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.67 | 1.29 | 0.00 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 2.42 | 3.49 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 62 | 62 | 63 | n/m | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 38.09 | 37.83 | 12.7 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 1.02 | 1.30 | 1.73 | 0.8 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 8.38 | 8.61 | 8.99 | 5.7 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 1.05 | 1.28 | 1.67 | 0.8 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 31.02 | 22.92 | 25.63 | 18.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 71 | 58 | 100 | 114 | +19.0% | |||||
| Capex | — | — | — | — | — | — | — | (15) | (16) | (20) | (19) | +15.9% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 56 | 42 | 81 | 114 | +19.8% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (8) | 8 | 61 | 116 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | 27 | (5) | (66) | (120) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 60 | 150 | 218 | 280 | +90.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | (37.18) | 13.42 | 16.96 | +50.6 pt | |||||
| ROIC | — | — | — | — | — | — | — | 29.38 | (27.06) | 29.83 | 36.76 | +0.5 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | (104.89) | 26.76 | 31.47 | +131.7 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 3,200 | 3,400 | 3,600 | — | +6.1% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.33 | 0.36 | 0.40 | — | +10.9% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Guardian Pharmacy Services, Inc. vs peers in Medical Care Facilities (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| NHC National HealthCare Corporation | $3.3B | 28.2× | 8.4× | +6.61% (above 0%: growing) | −65.61% (below 0%: shrinking) | +75.52% (above 0%: growing) | 100.00% | 0.00% | Compare |
| ACHC Acadia Healthcare Company, Inc. | $3.2B | — (loss-making) | 34.4× | +5.14% (above 0%: growing) | −5.00% (below 0%: shrinking) | +196.54% (above 0%: growing) | 100.00% | 0.00% | Compare |
| SGRY Surgery Partners, Inc. | $3.0B | — (loss-making) | — (loss-making) | +2.75% (above 0%: growing) | n/m | −60.63% (below 0%: shrinking) | 22.41% | 12.78% | Compare |
| AVAH Aveanna Healthcare Holdings Inc. | $3.0B | 10.5× | 18.3× | +13.73% (above 0%: growing) | +46.15% (above 0%: growing) | +57.89% (above 0%: growing) | 32.59% | 11.93% | Compare |
| BKD Brookdale Senior Living Inc. | $2.6B | — (loss-making) | 341× | −11.61% (below 0%: shrinking) | n/m | +533.14% (above 0%: growing) | 29.94% | 11.86% | Compare |
| GRDN Guardian Pharmacy Services, Inc. | $2.5B | 37.8× | 33.3× | −1.68% (below 0%: shrinking) | +133.33% (above 0%: growing) | +88.88% (above 0%: growing) | 22.97% | 6.75% | |
| MD Pediatrix Medical Group, Inc. | $2.5B | 17.1× | 15.3× | +1.72% (above 0%: growing) | −27.61% (below 0%: shrinking) | −14.41% (below 0%: shrinking) | 27.98% | 13.01% | Compare |
| ADUS Addus HomeCare Corporation | $2.4B | 21.1× | 20.3× | +7.02% (above 0%: growing) | +24.19% (above 0%: growing) | −17.07% (below 0%: shrinking) | 32.08% | 10.27% | Compare |
| ASTH Astrana Health, Inc. | $1.9B | 46.8× | 25.9× | +48.52% (above 0%: growing) | +110.53% (above 0%: growing) | −67.74% (below 0%: shrinking) | 10.70% | 3.53% | Compare |
| Median of peers | $2.8B | 21.1× | 20.3× | +5.88% | +9.60% | +21.74% | 31.01% | 11.07% |
Pay and ownership Proxy statement filed 26 March 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 845.84k | 845.84k | 188.00 |
| 2024 | 766.10k | 766.10k | 127.00 |
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Read the proxy statement