Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Hospital & Healthcare Services

Rating :
N/A

BSE: 543350 | NSE: VIJAYA

788.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  780.00
  •  806.00
  •  780.00
  •  787.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  163084
  •  1299.12
  •  1107.65
  •  563.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,908.18
  • 79.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,835.10
  • 0.10%
  • 14.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 0.29%
  • 3.94%
  • FII
  • DII
  • Others
  • 18.14%
  • 23.37%
  • 0.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.09
  • 5.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.42
  • 1.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.71
  • 2.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 55.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
156.22
121.05
29.05%
155.20
120.99
28.28%
132.69
113.12
17.30%
138.86
120.75
15.00%
Expenses
94.98
72.93
30.23%
92.10
71.89
28.11%
80.39
68.83
16.80%
81.49
72.01
13.16%
EBITDA
61.24
48.12
27.27%
63.11
49.11
28.51%
52.31
44.29
18.11%
57.37
48.74
17.71%
EBIDTM
39.20%
39.75%
40.66%
40.59%
39.42%
39.15%
41.31%
40.37%
Other Income
3.56
5.71
-37.65%
3.25
4.52
-28.10%
5.11
3.56
43.54%
6.75
3.30
104.55%
Interest
6.26
5.88
6.46%
6.19
5.77
7.28%
6.06
5.54
9.39%
5.85
4.87
20.12%
Depreciation
16.63
12.47
33.36%
16.30
11.36
43.49%
14.54
20.29
-28.34%
13.69
15.90
-13.90%
PBT
41.90
35.47
18.13%
43.87
36.50
20.19%
34.76
22.02
57.86%
44.58
31.27
42.56%
Tax
10.40
9.09
14.41%
10.19
8.77
16.19%
8.76
5.56
57.55%
11.00
7.80
41.03%
PAT
31.51
26.39
19.40%
33.68
27.73
21.46%
26.00
16.46
57.96%
33.57
23.47
43.03%
PATM
20.17%
21.80%
21.70%
22.92%
19.59%
14.55%
24.18%
19.43%
EPS
3.06
2.57
19.07%
3.27
2.69
21.56%
2.53
1.60
58.12%
3.26
2.29
42.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
582.97
547.81
459.22
462.37
376.75
338.82
Net Sales Growth
22.50%
19.29%
-0.68%
22.73%
11.19%
 
Cost Of Goods Sold
69.90
65.44
58.88
71.50
57.09
43.91
Gross Profit
513.07
482.37
400.34
390.87
319.65
294.92
GP Margin
88.01%
88.05%
87.18%
84.54%
84.84%
87.04%
Total Expenditure
348.96
330.09
277.20
258.68
210.77
206.20
Power & Fuel Cost
-
18.27
14.83
11.60
10.19
10.72
% Of Sales
-
3.34%
3.23%
2.51%
2.70%
3.16%
Employee Cost
-
90.22
78.48
70.66
57.43
62.40
% Of Sales
-
16.47%
17.09%
15.28%
15.24%
18.42%
Manufacturing Exp.
-
34.21
29.26
24.63
22.78
14.39
% Of Sales
-
6.24%
6.37%
5.33%
6.05%
4.25%
General & Admin Exp.
-
113.45
90.44
76.05
58.97
71.33
% Of Sales
-
20.71%
19.69%
16.45%
15.65%
21.05%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
8.51
5.31
4.24
4.31
3.45
% Of Sales
-
1.55%
1.16%
0.92%
1.14%
1.02%
EBITDA
234.03
217.72
182.02
203.69
165.98
132.62
EBITDA Margin
40.14%
39.74%
39.64%
44.05%
44.06%
39.14%
Other Income
18.67
24.00
14.15
12.83
11.85
15.36
Interest
24.36
23.99
20.95
16.45
15.25
15.38
Depreciation
61.16
57.00
61.72
52.69
50.45
49.17
PBT
165.11
160.73
113.51
147.38
112.12
83.43
Tax
40.35
39.04
28.30
36.72
27.00
20.92
Tax Rate
24.44%
24.60%
24.93%
24.92%
24.08%
25.07%
PAT
124.76
118.83
84.63
109.68
84.48
62.51
PAT before Minority Interest
123.97
119.64
85.21
110.67
85.13
62.51
Minority Interest
-0.79
-0.81
-0.58
-0.99
-0.65
0.00
PAT Margin
21.40%
21.69%
18.43%
23.72%
22.42%
18.45%
PAT Growth
32.65%
40.41%
-22.84%
29.83%
35.15%
 
EPS
12.16
11.58
8.25
10.69
8.23
6.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
657.19
544.73
468.22
359.01
274.54
Share Capital
10.23
10.21
10.20
4.53
4.53
Total Reserves
645.75
532.60
456.06
353.65
270.01
Non-Current Liabilities
247.06
232.36
168.94
131.62
147.90
Secured Loans
0.00
0.00
0.00
0.00
28.26
Unsecured Loans
0.00
0.00
0.00
3.27
-6.13
Long Term Provisions
10.58
7.12
7.42
7.70
6.74
Current Liabilities
72.87
66.17
66.12
44.29
58.64
Trade Payables
32.95
27.71
21.64
22.16
21.69
Other Current Liabilities
35.55
32.09
40.86
18.57
33.16
Short Term Borrowings
0.00
0.00
0.63
1.20
1.30
Short Term Provisions
4.36
6.36
2.99
2.36
2.48
Total Liabilities
979.84
845.16
704.60
535.15
480.68
Net Block
742.07
523.91
370.46
267.71
271.60
Gross Block
1,068.70
800.29
589.40
436.89
392.41
Accumulated Depreciation
326.63
276.38
218.95
169.19
120.81
Non Current Assets
768.51
569.50
434.72
296.07
294.32
Capital Work in Progress
8.69
27.74
34.17
9.42
9.63
Non Current Investment
0.04
0.04
0.04
0.04
0.04
Long Term Loans & Adv.
14.74
14.55
27.35
10.24
10.67
Other Non Current Assets
2.96
3.26
2.70
8.66
2.39
Current Assets
211.33
275.66
269.89
239.08
186.35
Current Investments
109.13
138.99
54.24
27.63
54.67
Inventories
5.18
2.05
4.28
2.64
2.77
Sundry Debtors
16.24
9.49
9.77
6.70
8.00
Cash & Bank
73.08
116.42
192.36
194.24
118.19
Other Current Assets
7.70
6.35
7.37
6.99
2.71
Short Term Loans & Adv.
3.15
2.36
1.88
0.87
1.02
Net Current Assets
138.46
209.49
203.76
194.79
127.71
Total Assets
979.84
845.16
704.61
535.15
480.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
183.30
164.61
158.00
129.64
106.11
PBT
158.68
113.51
147.38
112.12
83.43
Adjustment
59.91
68.31
57.22
53.30
49.22
Changes in Working Capital
-1.39
9.02
-6.69
-4.57
-3.25
Cash after chg. in Working capital
217.20
190.83
197.92
160.86
129.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.90
-26.22
-39.92
-31.23
-23.29
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-142.31
-109.57
-123.06
-129.75
-30.62
Net Fixed Assets
-95.10
-204.20
-166.13
-44.08
Net Investments
-109.77
-84.75
-26.61
25.77
Others
62.56
179.38
69.68
-111.44
Cash from Financing Activity
-44.55
-41.91
-30.57
-48.77
-29.54
Net Cash Inflow / Outflow
-3.56
13.13
4.36
-48.88
45.95
Opening Cash & Equivalents
24.18
11.05
6.69
55.57
9.62
Closing Cash & Equivalent
22.25
24.18
11.05
6.69
55.57

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
64.09
53.18
45.73
35.13
605.79
ROA
13.11%
11.00%
17.85%
16.76%
14.11%
ROE
19.96%
16.89%
26.85%
26.91%
26.07%
ROCE
30.40%
26.53%
39.37%
37.97%
35.47%
Fixed Asset Turnover
0.59
0.66
0.90
0.91
0.91
Receivable days
8.57
7.65
6.50
7.12
9.22
Inventory Days
2.41
2.51
2.73
2.62
2.67
Payable days
169.19
152.97
111.80
140.18
180.59
Cash Conversion Cycle
-158.21
-142.80
-102.57
-130.43
-168.70
Total Debt/Equity
0.00
0.00
0.00
0.01
0.12
Interest Cover
7.61
6.42
9.96
8.35
6.42

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.