Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Healthcare Services - Diagnostic

Rating :
N/A

BSE: 542650 | NSE: METROPOLIS

2037.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2100.00
  •  2109.20
  •  2030.00
  •  2086.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  334572
  •  6853.79
  •  2318.30
  •  1450.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,571.84
  • 70.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,517.48
  • 0.19%
  • 8.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.43%
  • 0.14%
  • 3.54%
  • FII
  • DII
  • Others
  • 18.56%
  • 27.89%
  • 0.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 7.12
  • -0.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.38
  • 3.96
  • -3.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.69
  • 0.68
  • -15.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 60.12
  • 52.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.31
  • 9.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 32.59
  • 27.80

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
349.79
308.50
13.38%
313.36
277.09
13.09%
331.00
282.55
17.15%
291.12
285.46
1.98%
Expenses
259.91
233.69
11.22%
234.54
214.15
9.52%
251.02
212.26
18.26%
226.27
214.97
5.26%
EBITDA
89.88
74.81
20.14%
78.81
62.94
25.21%
79.98
70.29
13.79%
64.85
70.49
-8.00%
EBIDTM
25.69%
24.25%
25.15%
22.71%
24.16%
24.88%
22.28%
24.69%
Other Income
3.13
1.22
156.56%
2.46
3.05
-19.34%
2.54
1.23
106.50%
2.31
6.62
-65.11%
Interest
4.79
5.68
-15.67%
4.65
5.98
-22.24%
5.57
6.17
-9.72%
5.31
6.11
-13.09%
Depreciation
26.82
22.24
20.59%
25.54
20.82
22.67%
26.42
23.43
12.76%
24.99
23.03
8.51%
PBT
61.40
48.11
27.62%
51.08
39.19
30.34%
50.53
41.90
20.60%
36.86
47.98
-23.18%
Tax
14.70
12.45
18.07%
12.97
10.21
27.03%
14.01
8.41
66.59%
9.57
12.11
-20.97%
PAT
46.70
35.66
30.96%
38.11
28.98
31.50%
36.52
33.49
9.05%
27.29
35.86
-23.90%
PATM
13.35%
11.56%
12.16%
10.46%
11.03%
11.85%
9.37%
12.56%
EPS
9.08
6.92
31.21%
7.41
5.62
31.85%
7.11
6.51
9.22%
5.30
6.99
-24.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,285.27
1,207.71
1,148.21
1,228.34
997.99
856.41
761.18
647.16
544.72
524.02
454.72
Net Sales Growth
11.41%
5.18%
-6.52%
23.08%
16.53%
12.51%
17.62%
18.81%
3.95%
15.24%
 
Cost Of Goods Sold
256.96
242.57
253.26
276.02
252.16
204.13
173.51
145.90
135.10
143.33
129.21
Gross Profit
1,028.31
965.14
894.95
952.31
745.82
652.27
587.67
501.27
409.62
380.69
325.51
GP Margin
80.01%
79.91%
77.94%
77.53%
74.73%
76.16%
77.21%
77.46%
75.20%
72.65%
71.58%
Total Expenditure
971.74
919.78
857.10
882.67
708.20
619.27
557.23
468.69
391.23
387.93
337.21
Power & Fuel Cost
-
16.20
14.43
14.73
12.00
12.49
11.00
9.99
9.12
9.03
8.15
% Of Sales
-
1.34%
1.26%
1.20%
1.20%
1.46%
1.45%
1.54%
1.67%
1.72%
1.79%
Employee Cost
-
275.78
252.73
233.17
198.64
190.16
176.21
147.37
127.69
115.71
94.91
% Of Sales
-
22.83%
22.01%
18.98%
19.90%
22.20%
23.15%
22.77%
23.44%
22.08%
20.87%
Manufacturing Exp.
-
46.05
31.30
48.35
34.23
22.51
19.24
18.84
10.86
8.93
13.26
% Of Sales
-
3.81%
2.73%
3.94%
3.43%
2.63%
2.53%
2.91%
1.99%
1.70%
2.92%
General & Admin Exp.
-
307.81
289.77
300.57
177.98
167.62
166.23
132.17
101.87
101.19
85.00
% Of Sales
-
25.49%
25.24%
24.47%
17.83%
19.57%
21.84%
20.42%
18.70%
19.31%
18.69%
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.
-
31.37
15.60
9.83
33.19
22.37
11.03
14.43
6.59
9.74
0.00
% Of Sales
-
2.60%
1.36%
0.80%
3.33%
2.61%
1.45%
2.23%
1.21%
1.86%
1.47%
EBITDA
313.52
287.93
291.11
345.67
289.79
237.14
203.95
178.47
153.49
136.09
117.51
EBITDA Margin
24.39%
23.84%
25.35%
28.14%
29.04%
27.69%
26.79%
27.58%
28.18%
25.97%
25.84%
Other Income
10.44
9.12
17.46
20.03
12.05
8.57
8.21
7.77
25.59
21.80
6.01
Interest
20.32
27.89
31.85
25.02
11.56
12.65
4.12
3.54
1.94
1.62
2.16
Depreciation
103.77
94.47
89.22
63.22
45.94
39.27
20.07
19.02
17.23
20.54
20.52
PBT
199.87
174.69
187.50
277.45
244.32
193.78
187.98
163.68
159.92
135.73
100.84
Tax
51.25
46.23
44.11
78.67
60.97
41.18
62.94
51.84
52.66
46.09
33.04
Tax Rate
25.64%
26.46%
23.53%
26.82%
24.95%
24.33%
33.48%
31.67%
32.93%
36.00%
32.76%
PAT
148.62
127.82
142.88
214.19
183.10
127.84
121.58
104.23
107.26
73.62
60.93
PAT before Minority Interest
148.03
128.46
143.39
214.69
183.35
128.07
125.04
111.84
107.26
81.93
67.80
Minority Interest
-0.59
-0.64
-0.51
-0.50
-0.25
-0.23
-3.46
-7.61
0.00
-8.31
-6.87
PAT Margin
11.56%
10.58%
12.44%
17.44%
18.35%
14.93%
15.97%
16.11%
19.69%
14.05%
13.40%
PAT Growth
10.92%
-10.54%
-33.29%
16.98%
43.23%
5.15%
16.65%
-2.82%
45.69%
20.83%
 
EPS
29.03
24.96
27.91
41.83
35.76
24.97
23.75
20.36
20.95
14.38
11.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,096.16
988.23
886.20
706.60
523.50
418.54
414.77
323.17
265.00
361.28
Share Capital
10.25
10.24
10.23
10.22
10.13
10.04
9.54
9.54
9.54
9.86
Total Reserves
1,078.18
970.64
864.17
687.85
511.30
405.91
403.52
313.58
255.45
351.42
Non-Current Liabilities
373.45
416.66
492.88
110.93
194.63
141.74
147.66
15.72
1.06
9.51
Secured Loans
0.00
28.61
158.68
0.00
0.00
0.04
0.20
0.36
0.46
3.66
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.78
3.57
Long Term Provisions
186.97
190.65
173.80
43.70
156.34
140.38
145.88
3.15
3.01
3.03
Current Liabilities
275.48
302.83
363.85
240.17
210.20
241.37
232.97
151.85
105.02
74.95
Trade Payables
99.44
94.08
103.21
110.56
85.03
42.85
35.34
35.91
38.13
34.15
Other Current Liabilities
119.68
101.52
84.26
73.22
74.11
49.87
42.42
102.44
38.25
34.90
Short Term Borrowings
0.00
50.44
99.87
0.00
0.00
17.58
0.37
0.40
0.19
0.19
Short Term Provisions
56.35
56.80
76.52
56.40
51.05
131.07
154.84
13.11
28.44
5.71
Total Liabilities
1,748.21
1,710.20
1,744.90
1,059.16
929.99
803.08
809.77
511.72
391.34
468.31
Net Block
1,177.06
1,120.67
1,058.93
343.11
296.37
212.81
207.44
202.35
147.67
152.75
Gross Block
1,493.43
1,344.29
1,223.49
438.35
366.11
271.30
246.45
219.74
272.76
260.03
Accumulated Depreciation
316.37
223.63
164.56
95.24
69.74
58.49
39.01
17.38
125.08
107.28
Non Current Assets
1,402.77
1,369.61
1,289.47
414.50
492.20
381.48
367.09
226.61
165.87
166.72
Capital Work in Progress
0.00
19.51
5.78
0.00
2.99
5.77
0.00
0.95
0.56
0.36
Non Current Investment
1.75
1.75
1.75
1.75
1.75
2.27
1.76
7.79
1.76
3.05
Long Term Loans & Adv.
218.73
226.36
206.61
67.91
179.09
150.19
149.29
13.09
15.84
10.43
Other Non Current Assets
5.23
1.32
16.40
1.73
12.00
10.43
8.61
2.43
0.04
0.12
Current Assets
345.43
340.60
455.42
644.68
437.78
421.60
442.67
285.12
225.47
301.59
Current Investments
53.07
13.06
13.75
8.33
12.57
31.02
100.42
134.05
78.68
166.60
Inventories
38.69
44.59
51.11
40.55
24.40
26.10
21.19
14.13
17.62
18.33
Sundry Debtors
126.28
121.89
135.49
122.98
128.25
136.85
100.68
80.29
77.14
76.12
Cash & Bank
71.22
93.19
166.94
419.70
210.47
80.24
60.14
40.51
43.12
29.06
Other Current Assets
56.16
9.39
9.81
3.12
62.10
147.40
160.24
16.14
8.89
11.48
Short Term Loans & Adv.
48.71
58.48
78.33
50.00
57.46
135.02
155.50
12.14
6.29
9.24
Net Current Assets
69.96
37.76
91.57
404.50
227.58
180.24
209.70
133.26
120.45
226.64
Total Assets
1,748.20
1,710.21
1,744.89
1,059.18
929.98
803.08
809.76
511.73
391.34
468.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
264.07
247.09
253.27
249.03
215.00
90.15
103.93
101.75
PBT
174.69
187.50
293.35
244.32
168.73
186.55
163.68
159.92
Adjustment
121.31
104.06
58.83
76.84
82.72
21.78
20.75
-3.00
Changes in Working Capital
5.45
7.11
-16.40
-15.31
27.97
-50.78
-22.92
-3.90
Cash after chg. in Working capital
301.45
298.67
335.79
305.86
279.43
157.55
161.51
153.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.38
-51.58
-82.51
-56.83
-64.43
-67.40
-57.57
-51.27
Other Direct Exp. Paid
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
Cash From Investing Activity
-89.41
46.79
-737.57
61.70
-104.83
35.34
1.88
-85.78
Net Fixed Assets
-125.54
-130.27
-773.59
-124.37
-58.07
-24.62
-32.97
Net Investments
-40.01
0.69
-38.53
117.91
5.31
-37.07
40.96
Others
76.14
176.37
74.55
68.16
-52.07
97.03
-6.11
Cash from Financing Activity
-181.20
-292.33
162.52
-32.69
-55.32
-118.15
-87.30
-17.30
Net Cash Inflow / Outflow
-6.54
1.56
-321.78
278.04
54.85
7.35
18.51
-1.33
Opening Cash & Equivalents
68.83
65.98
386.59
107.17
51.37
43.47
25.51
26.83
Closing Cash & Equivalent
62.62
68.83
65.98
386.59
107.17
51.37
43.47
25.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
212.47
191.54
170.88
136.57
102.99
82.89
432.82
338.57
277.67
366.26
ROA
7.43%
8.30%
15.31%
18.43%
14.78%
15.51%
16.93%
23.75%
19.06%
14.48%
ROE
12.42%
15.46%
27.31%
30.07%
27.33%
30.17%
30.38%
36.47%
26.16%
18.77%
ROCE
18.73%
19.83%
34.39%
41.60%
37.90%
45.10%
45.22%
54.28%
40.06%
27.47%
Fixed Asset Turnover
0.85
0.89
1.48
2.48
2.69
2.94
2.78
2.21
1.97
1.75
Receivable days
37.50
40.91
38.40
45.94
56.49
56.95
51.03
52.74
53.38
61.10
Inventory Days
12.59
15.21
13.62
11.88
10.76
11.34
9.96
10.64
12.52
14.71
Payable days
145.60
142.17
141.34
141.56
49.58
35.51
37.97
44.90
44.18
46.13
Cash Conversion Cycle
-95.51
-86.05
-89.32
-83.74
17.67
32.78
23.02
18.48
21.71
29.69
Total Debt/Equity
0.00
0.08
0.30
0.00
0.00
0.04
0.00
0.00
0.03
0.04
Interest Cover
7.26
6.89
12.72
22.13
14.38
46.64
47.17
83.60
80.00
47.64

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.