Star Health and Allied Insurance Company, 543412, STARHEALTH Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

28,490.83
33.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

28,666.02
N/A
4.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

EBITDA CAGR (%)

10 Years
5 Years
3 Years

PAT CAGR (%)

10 Years
5 Years
3 Years

-
26.26
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
38.66

P:BV (Average)

8 Years
5 Years
3 Years

-
-
5.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
12.12

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 14.48 16.05 20.1 25
P/E Ratio 31.54 28.45 22.71 18.27
Revenue 13579 15776 17051 21542
EBITDA
Net Income 845 929 1163 1441
ROA 5.1 5.2 6.2 6.6
P/Bk Ratio 4.19 3.61 3.1 2.69
ROE 14.29 13.18 14.29 15.28
FCFF 1186.47
FCFF Yield 4.4

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3,703.88 3,205.58 15.54% 3,520.32 3,043.75 15.66% 3,395.33 2,912.52 16.58% 3,293.61 2,867.24 14.87%
Expenses 3,909.88 3,296.04 18.62% 3,390.90 2,909.30 16.55% 3,501.25 2,995.99 16.86% 3,190.88 2,792.63 14.26%
EBITDA -206.00 -90.46 - 129.42 134.45 -3.74% -105.92 -83.47 - 102.73 74.61 37.69%
EBIDTM -5.56% -2.82% 3.68% 4.42% -3.12% -2.87% 3.12% 2.60%
Other Income 354.80 257.57 37.75% 296.75 249.90 18.75% 295.65 219.52 34.68% 284.94 207.12 37.57%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 148.80 167.11 -10.96% 426.17 384.35 10.88% 189.73 136.05 39.46% 387.67 281.73 37.60%
Tax 37.51 41.81 -10.28% 107.24 96.50 11.13% 47.41 34.26 38.38% 98.12 71.26 37.69%
PAT 111.29 125.30 -11.18% 318.93 287.85 10.80% 142.32 101.79 39.82% 289.55 210.47 37.57%
PATM 3.00% 3.91% 9.06% 9.46% 4.19% 3.49% 8.79% 7.34%
EPS 1.89 2.13 -11.27% 5.43 4.90 10.82% 2.42 1.73 39.88% 4.93 3.58 37.71%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 13,913.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 15.66% 0 0 0 0 0 0 0 0 0 Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 13,913.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 100.00% 0 0 0 0 0 0 0 0 0 0 Total Expenditure 13,992.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Power & Fuel Cost - 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 Employee Cost - 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 Manufacturing 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 General & Admin 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 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. - 47.05 217.38 133.41 103.82 32.14 1.29 0.05 -0.01 -0.01 0.00 % Of Sales - 0 0 0 0 0 0 0 0 0 0 EBITDA -79.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 EBITDA Margin -0.57% 0 0 0 0 0 0 0 0 0 0 Other Income 1,232.14 4.06 5.70 8.10 0.32 0.16 0.00 0.00 0.15 0.00 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1,152.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax 290.28 283.84 207.81 -355.97 -220.37 142.90 0.00 0.00 0.00 -6.91 4.28 Tax Rate 25.19% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 862.09 845.01 618.59 -1,040.67 -825.58 263.30 -140.05 -93.32 -125.62 -147.54 7.39 PAT before Minority Interest 862.09 845.01 618.59 -1,040.67 -825.58 263.30 -140.05 -93.32 -125.62 -147.54 7.39 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 6.20% 0 0 0 0 0 0 0 0 0 0 PAT Growth 18.84% 36.60% - - - - - - - - EPS 14.67 14.38 10.53 -17.71 -14.05 4.48 -2.38 -1.59 -2.14 -2.51 0.13

Results Balance Sheet

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00 291.71 370.58 0.00 Share Capital 585.28 581.68 575.52 548.09 490.64 333.86 326.95 278.77 202.99 164.33 Total Reserves 5,753.96 4,848.45 3,952.85 2,951.26 1,413.16 -144.28 -53.66 12.94 64.51 3.92 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -6.91 0.00 Secured Loans 470.00 470.00 720.00 250.00 250.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 139.84 104.18 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 8,374.69 7,268.74 6,202.17 5,194.64 2,620.25 516.71 341.23 237.38 235.97 158.08 Total Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 291.71 363.67 0.00 Net Block 158.65 101.41 113.13 79.72 90.13 53.54 50.95 58.31 55.38 32.73 Gross Block 523.52 409.61 371.78 316.63 285.14 123.38 110.97 92.31 75.52 42.78 Accumulated Depreciation 364.87 308.20 258.65 236.90 195.01 69.84 60.02 34.00 20.13 10.05 Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.58 61.66 0.00 Capital Work in Progress 0.00 0.00 4.00 19.25 11.73 6.33 2.14 6.28 6.28 6.28 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 444.58 309.36 563.54 1,878.99 611.44 215.50 181.84 47.96 115.16 170.35 Other Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 337.13 211.75 0.00 Short Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.58 61.66 4.03

Cash Flow

Standalone Figures in Rs. Crores

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 1,309.96 1,275.82 55.56 890.38 647.42 76.92 121.28 -188.12 -40.73 55.23 PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjustment 3,770.84 3,330.97 1,778.05 2,219.31 1,617.97 76.74 120.74 -201.09 14.26 68.16 Changes in Working Capital -34.91 -20.42 -26.32 -12.71 -10.76 2.15 0.53 14.98 -49.80 -4.80 Cash after chg. in Working capital 3,735.93 3,310.55 1,751.73 2,206.60 1,607.21 78.89 121.28 -186.11 -35.53 63.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2,425.97 -2,034.73 -1,696.17 -1,316.23 -959.79 -1.97 0.00 -2.01 -5.20 -8.13 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 0.00 Cash From Investing Activity -1,176.71 -1,097.13 -3,786.04 -2,418.22 -1,005.96 -70.01 -210.94 126.07 -38.91 -227.09 Net Fixed Assets -113.91 -33.83 -39.90 -39.01 -167.16 -16.60 -14.52 -16.79 -32.74 -23.59 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1,062.80 -1,063.30 -3,746.14 -2,379.21 -838.80 -53.41 -196.42 142.86 -6.17 -203.50 Cash from Financing Activity 22.97 -268.02 2,509.06 2,613.46 121.89 9.48 106.19 68.67 60.30 188.97 Net Cash Inflow / Outflow 156.23 -89.33 -1,221.42 1,085.61 -236.66 16.39 16.52 6.61 -19.35 17.12 Opening Cash & Equivalents 288.36 377.68 1,599.10 513.50 750.15 40.25 23.73 19.29 38.64 21.52 Closing Cash & Equivalent 444.58 288.36 377.68 1,599.11 513.50 56.64 40.25 25.91 19.29 38.64

Financial Ratios

Standalone

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 108.31 93.35 78.68 0.00 5.68 8.36 10.46 13.18 9.99 9.88 ROA 182.30% 20.90% -22.89% -27.99% 0.00% -86.12% -44.55% 2.18% 2.54% 1.15% ROE 14.36% 12.42% -25.93% -30.56% -40.32% -44.47% -52.77% 3.42% 3.86% 1.15% ROCE 17.76% 14.83% -31.04% -35.44% 0.00% -86.12% -46.64% 6.37% 0.00% 0.00% Fixed Asset Turnover 27.73 28.82 28.50 16.69 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.07 0.09 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Top Investors:

icici prudential exports and services fund

icici prudential life insurance company limited

hdfc mutual fund-hdfc equity saving fund

wf asian smaller companies fund limited

aditya birla sun life trustee private limited a/c

massachusetts institute of technology

mio star

wf asian reconnaissance fund limited

Annual Reports:

News Update:

Star Health launches retail health insurance product 'SUPER STAR'
13th Dec 2024, 15:18 PM

SUPER STAR is now available through the company's agency network, broadening its accessibility across customer demographics and geographies
Read More
Star Health and Allied - Quarterly Results
29th Oct 2024, 18:39 PM

Read More

Star Health and Allied Insurance Company Ltd.

Insurance

BSE: 543412 | NSE: STARHEALTH

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Star Health and Allied Insurance Company Ltd.

Insurance

BSE: 543412 | NSE: STARHEALTH

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: