Menu
Nifty
Sensex
:
:
23431.50
77378.91
-95.00 (-0.40%)
-241.30 (-0.31%)

Hospital & Healthcare Services

Rating :
N/A

BSE: 542919 | NSE: ARTEMISMED

320.25
10-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  333.00
  •  336.00
  •  318.00
  •  334.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  129825
  •  420.39
  •  350.00
  •  141.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,404.65
  • 68.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,285.48
  • 0.14%
  • 6.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.17%
  • 2.17%
  • 13.90%
  • FII
  • DII
  • Others
  • 0.21%
  • 8.60%
  • 7.95%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.69
  • 9.23
  • 16.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 16.64
  • 14.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 19.95
  • 15.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 26.12
  • 42.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.86
  • 4.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.21
  • 16.95

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
3.62
5.45
7.28
10.6
P/E Ratio
89.07
59.21
44.29
30.42
Revenue
836
1007
1163
1361
EBITDA
128
174
214
276
Net Income
49
81
109
158
ROA
5.4
P/Bk Ratio
9.7
5.68
4.86
4.01
ROE
11.46
13.3
13.65
16.95
FCFF
12.44
189.6
243.9
320
FCFF Yield
0.27
4.05
5.22
6.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
241.42
225.01
7.29%
223.20
209.54
6.52%
225.24
195.28
15.34%
218.78
187.45
16.71%
Expenses
199.16
190.80
4.38%
187.03
181.64
2.97%
187.29
169.63
10.41%
186.15
161.86
15.01%
EBITDA
42.26
34.21
23.53%
36.17
27.90
29.64%
37.95
25.66
47.90%
32.64
25.59
27.55%
EBIDTM
17.51%
15.20%
16.20%
13.32%
16.85%
13.14%
14.92%
13.65%
Other Income
7.44
2.42
207.44%
4.40
1.25
252.00%
1.90
2.38
-20.17%
1.78
1.24
43.55%
Interest
7.98
7.88
1.27%
8.13
6.87
18.34%
8.57
5.27
62.62%
7.96
5.19
53.37%
Depreciation
11.17
9.95
12.26%
10.80
9.17
17.78%
11.04
8.73
26.46%
10.16
8.37
21.39%
PBT
30.55
18.79
62.59%
21.64
13.11
65.06%
20.24
14.04
44.16%
16.31
13.28
22.82%
Tax
8.42
5.26
60.08%
5.12
3.36
52.38%
5.93
3.33
78.08%
4.76
3.01
58.14%
PAT
22.13
13.54
63.44%
16.52
9.75
69.44%
14.31
10.71
33.61%
11.55
10.27
12.46%
PATM
9.17%
6.02%
7.40%
4.65%
6.35%
5.48%
5.28%
5.48%
EPS
1.62
1.00
62.00%
1.22
0.72
69.44%
1.04
0.79
31.65%
0.85
0.78
8.97%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
878.69
845.23
714.33
544.78
402.06
563.09
546.52
502.77
459.00
401.79
367.37
Net Sales Growth
11.72%
18.32%
31.12%
35.50%
-28.60%
3.03%
8.70%
9.54%
14.24%
9.37%
 
Cost Of Goods Sold
0.00
209.80
184.86
152.67
114.88
138.23
130.58
122.13
120.18
106.41
98.05
Gross Profit
878.69
635.42
529.48
392.11
287.18
424.86
415.93
380.64
338.82
295.39
269.32
GP Margin
100.00%
75.18%
74.12%
71.98%
71.43%
75.45%
76.11%
75.71%
73.82%
73.52%
73.31%
Total Expenditure
733.43
716.85
620.55
478.65
367.02
500.85
482.40
443.28
407.14
358.55
325.32
Power & Fuel Cost
-
15.21
15.42
12.90
9.23
10.34
11.02
11.07
11.18
10.95
11.03
% Of Sales
-
1.80%
2.16%
2.37%
2.30%
1.84%
2.02%
2.20%
2.44%
2.73%
3.00%
Employee Cost
-
133.59
116.71
102.20
82.49
102.40
97.16
90.45
77.31
70.24
57.48
% Of Sales
-
15.81%
16.34%
18.76%
20.52%
18.19%
17.78%
17.99%
16.84%
17.48%
15.65%
Manufacturing Exp.
-
332.27
278.95
194.74
146.41
227.76
220.15
197.80
169.45
146.81
131.66
% Of Sales
-
39.31%
39.05%
35.75%
36.41%
40.45%
40.28%
39.34%
36.92%
36.54%
35.84%
General & Admin Exp.
-
21.23
19.63
12.08
8.89
16.36
19.46
19.92
23.29
22.91
21.90
% Of Sales
-
2.51%
2.75%
2.22%
2.21%
2.91%
3.56%
3.96%
5.07%
5.70%
5.96%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
4.75
4.99
4.07
5.11
5.77
4.02
1.91
5.73
1.24
0.00
% Of Sales
-
0.56%
0.70%
0.75%
1.27%
1.02%
0.74%
0.38%
1.25%
0.31%
1.41%
EBITDA
145.28
128.38
93.78
66.13
35.04
62.24
64.12
59.49
51.86
43.24
42.05
EBITDA Margin
16.53%
15.19%
13.13%
12.14%
8.72%
11.05%
11.73%
11.83%
11.30%
10.76%
11.45%
Other Income
15.46
7.29
7.13
4.92
3.55
4.57
4.00
3.91
5.13
5.38
3.49
Interest
30.94
29.59
18.59
11.17
12.27
12.51
11.00
9.46
9.43
8.82
12.04
Depreciation
40.86
38.03
29.47
21.08
20.65
22.33
20.07
18.47
15.16
12.39
12.43
PBT
88.93
68.04
52.86
38.81
5.67
31.97
37.04
35.47
32.40
27.41
21.08
Tax
24.01
18.89
13.18
6.23
1.82
11.54
16.36
8.70
5.33
5.77
2.50
Tax Rate
27.00%
27.76%
24.93%
16.05%
20.45%
36.10%
44.17%
24.53%
16.45%
21.05%
11.86%
PAT
64.91
49.15
39.69
32.58
7.09
20.43
20.69
26.77
27.07
21.64
18.58
PAT before Minority Interest
64.91
49.15
39.69
32.58
7.09
20.43
20.69
26.77
27.07
21.64
18.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.39%
5.81%
5.56%
5.98%
1.76%
3.63%
3.79%
5.32%
5.90%
5.39%
5.06%
PAT Growth
44.60%
23.83%
21.82%
359.52%
-65.30%
-1.26%
-22.71%
-1.11%
25.09%
16.47%
 
EPS
4.72
3.57
2.88
2.37
0.52
1.48
1.50
1.95
1.97
1.57
1.35

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
451.63
406.42
361.61
321.62
314.07
293.66
231.06
204.26
183.90
155.67
Share Capital
13.59
13.41
13.24
13.24
13.24
0.00
21.04
21.04
21.04
21.04
Total Reserves
431.53
384.95
340.62
308.38
300.83
280.42
210.02
183.22
162.87
134.64
Non-Current Liabilities
352.50
303.06
218.80
160.20
110.24
84.26
73.32
84.34
56.12
62.88
Secured Loans
216.49
198.26
152.57
98.77
60.57
53.46
51.94
64.81
49.62
38.75
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.31
0.88
0.00
19.13
Long Term Provisions
40.69
34.08
24.29
15.12
6.27
4.97
3.60
3.14
2.03
1.24
Current Liabilities
174.27
197.60
133.08
115.68
156.85
176.63
147.48
133.70
104.61
112.61
Trade Payables
88.93
83.15
57.93
55.86
74.03
73.67
67.46
61.61
55.15
52.33
Other Current Liabilities
72.79
103.21
64.63
49.65
62.73
56.52
69.24
56.09
36.33
46.70
Short Term Borrowings
0.00
0.00
0.00
0.00
10.89
37.88
0.00
0.00
0.00
0.00
Short Term Provisions
12.55
11.25
10.53
10.18
9.20
8.56
10.78
16.00
13.13
13.57
Total Liabilities
978.40
907.08
713.49
597.50
581.16
554.55
451.86
422.30
344.63
331.16
Net Block
699.23
583.75
476.05
371.82
387.13
380.68
308.52
282.76
249.23
239.40
Gross Block
855.44
718.92
584.91
462.18
460.91
433.62
341.18
379.39
331.17
309.03
Accumulated Depreciation
156.21
135.18
108.86
90.36
73.78
52.94
32.66
96.63
81.94
69.63
Non Current Assets
814.38
748.87
590.87
491.80
464.41
441.86
364.53
334.03
268.26
253.94
Capital Work in Progress
33.45
94.68
64.05
81.01
55.69
49.43
43.17
27.15
1.35
0.35
Non Current Investment
15.02
11.70
5.59
4.29
1.69
0.07
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
65.98
57.73
44.61
34.43
19.31
10.99
11.49
22.76
17.41
13.92
Other Non Current Assets
0.71
1.01
0.57
0.25
0.59
0.69
1.35
1.36
0.26
0.26
Current Assets
164.01
158.23
122.63
105.70
116.75
112.68
87.32
88.27
76.38
77.22
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9.09
12.75
11.75
9.27
10.53
6.94
6.45
6.40
6.02
7.08
Sundry Debtors
83.50
84.81
69.64
52.97
76.51
78.61
55.56
60.16
53.98
39.52
Cash & Bank
57.94
48.33
27.11
28.85
15.24
12.38
12.18
9.54
5.98
23.82
Other Current Assets
13.48
4.07
7.21
8.78
14.47
14.74
13.13
12.16
10.40
6.81
Short Term Loans & Adv.
9.29
8.27
6.92
5.83
5.84
7.83
6.14
8.43
7.52
5.67
Net Current Assets
-10.25
-39.38
-10.45
-9.98
-40.10
-63.95
-60.16
-45.43
-28.23
-35.38
Total Assets
978.39
907.10
713.50
597.50
581.16
554.54
451.85
422.30
344.64
331.16

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
107.59
129.35
60.67
27.04
56.49
40.54
71.91
57.94
20.49
52.80
PBT
68.04
52.86
38.81
8.91
31.97
37.04
35.47
32.40
27.41
21.08
Adjustment
56.14
46.44
36.34
28.68
33.84
26.21
13.62
18.70
14.72
22.99
Changes in Working Capital
-12.01
32.50
1.85
-8.17
-5.15
-12.86
23.71
8.15
-21.38
9.90
Cash after chg. in Working capital
112.17
131.81
77.00
29.42
60.65
50.39
72.80
59.25
20.76
53.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.58
-2.45
-16.33
-2.37
-4.17
-9.85
-0.90
-1.31
-0.26
-1.17
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Cash From Investing Activity
-88.97
-152.53
-106.10
-34.08
-21.52
-49.61
-66.57
-73.94
-14.17
-10.10
Net Fixed Assets
-75.29
-164.64
-105.77
-26.59
-33.55
-98.70
22.19
-74.02
-23.14
-16.28
Net Investments
-3.32
-6.11
-1.30
-2.60
-1.62
-0.07
0.00
0.00
0.00
0.00
Others
-10.36
18.22
0.97
-4.89
13.65
49.16
-88.76
0.08
8.97
6.18
Cash from Financing Activity
-27.03
29.73
43.65
12.73
-33.01
14.37
-9.67
19.39
-24.30
-35.41
Net Cash Inflow / Outflow
-8.41
6.55
-1.77
5.69
1.96
5.30
-4.33
3.39
-17.97
7.29
Opening Cash & Equivalents
21.67
15.11
16.89
11.20
9.24
3.94
7.03
3.64
21.62
14.33
Closing Cash & Equivalent
13.26
21.67
15.11
16.89
11.20
9.24
2.70
7.03
3.64
21.62

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
27.76
24.68
21.68
19.28
18.74
0.00
78.75
66.08
50.13
39.84
ROA
5.21%
4.90%
4.97%
1.20%
3.60%
4.11%
6.12%
7.06%
6.41%
5.77%
ROE
13.88%
12.85%
12.02%
2.82%
8.83%
10.88%
17.57%
22.15%
22.87%
24.93%
ROCE
16.48%
13.87%
11.89%
5.93%
13.02%
16.05%
18.36%
20.59%
21.15%
19.21%
Fixed Asset Turnover
1.07
1.10
1.04
0.87
1.26
1.41
1.40
1.29
1.26
1.22
Receivable days
36.34
39.46
41.07
58.77
50.28
44.81
42.01
45.38
42.47
34.07
Inventory Days
4.72
6.26
7.04
8.99
5.66
4.47
4.66
4.94
5.95
6.03
Payable days
149.68
139.27
136.02
206.34
53.67
53.69
53.46
54.10
56.41
55.58
Cash Conversion Cycle
-108.62
-93.56
-87.90
-138.58
2.27
-4.42
-6.79
-3.79
-8.00
-15.48
Total Debt/Equity
0.63
0.68
0.60
0.46
0.37
0.53
0.55
0.67
0.64
1.02
Interest Cover
3.30
3.84
4.48
1.73
3.56
4.37
4.75
4.44
4.11
2.75

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.