Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Hospital & Healthcare Services

Rating :
N/A

BSE: 543350 | NSE: VIJAYA

1125.70
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1148.20
  •  1158.00
  •  1118.70
  •  1160.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149519
  •  1700.78
  •  1275.00
  •  642.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,961.36
  • 70.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,909.57
  • 0.10%
  • 13.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 0.25%
  • 3.43%
  • FII
  • DII
  • Others
  • 17.54%
  • 24.52%
  • 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
  • -
  • -
  • 56.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.17

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
11.62
15.4
19.53
24.1
P/E Ratio
99.53
75.09
59.23
47.99
Revenue
548
693
822
968
EBITDA
221
283
340
404
Net Income
119
158
200
247
ROA
12.9
14.8
16.6
17
P/B Ratio
18.01
14.72
11.98
9.72
ROE
19.77
21.34
22.11
22.2
FCFF
102.69
170.15
217.06
277.7
FCFF Yield
0.86
1.42
1.82
2.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
168.98
132.69
27.35%
182.95
138.86
31.75%
156.22
121.05
29.05%
155.20
120.99
28.28%
Expenses
101.85
80.39
26.69%
106.97
81.49
31.27%
94.98
72.93
30.23%
92.10
71.89
28.11%
EBITDA
67.13
52.31
28.33%
75.98
57.37
32.44%
61.24
48.12
27.27%
63.11
49.11
28.51%
EBIDTM
39.73%
39.42%
41.53%
41.31%
39.20%
39.75%
40.66%
40.59%
Other Income
4.70
5.11
-8.02%
4.51
6.75
-33.19%
3.56
5.71
-37.65%
3.25
4.52
-28.10%
Interest
6.82
6.06
12.54%
6.47
5.85
10.60%
6.26
5.88
6.46%
6.19
5.77
7.28%
Depreciation
18.30
14.54
25.86%
16.84
13.69
23.01%
16.63
12.47
33.36%
16.30
11.36
43.49%
PBT
46.70
34.76
34.35%
57.19
44.58
28.29%
41.90
35.47
18.13%
43.87
36.50
20.19%
Tax
11.41
8.76
30.25%
15.06
11.00
36.91%
10.40
9.09
14.41%
10.19
8.77
16.19%
PAT
35.30
26.00
35.77%
42.13
33.57
25.50%
31.51
26.39
19.40%
33.68
27.73
21.46%
PATM
20.89%
19.59%
23.03%
24.18%
20.17%
21.80%
21.70%
22.92%
EPS
3.43
2.53
35.57%
4.09
3.26
25.46%
3.06
2.57
19.07%
3.27
2.69
21.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
663.35
547.81
459.22
462.37
376.75
338.82
Net Sales Growth
29.16%
19.29%
-0.68%
22.73%
11.19%
 
Cost Of Goods Sold
81.41
65.44
58.88
71.50
57.09
43.91
Gross Profit
581.94
482.37
400.34
390.87
319.65
294.92
GP Margin
87.73%
88.05%
87.18%
84.54%
84.84%
87.04%
Total Expenditure
395.90
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
267.46
217.72
182.02
203.69
165.98
132.62
EBITDA Margin
40.32%
39.74%
39.64%
44.05%
44.06%
39.14%
Other Income
16.02
24.00
14.15
12.83
11.85
15.36
Interest
25.74
23.99
20.95
16.45
15.25
15.38
Depreciation
68.07
57.00
61.72
52.69
50.45
49.17
PBT
189.66
160.73
113.51
147.38
112.12
83.43
Tax
47.06
39.04
28.30
36.72
27.00
20.92
Tax Rate
24.81%
24.60%
24.93%
24.92%
24.08%
25.07%
PAT
142.62
118.83
84.63
109.68
84.48
62.51
PAT before Minority Interest
141.90
119.64
85.21
110.67
85.13
62.51
Minority Interest
-0.72
-0.81
-0.58
-0.99
-0.65
0.00
PAT Margin
21.50%
21.69%
18.43%
23.72%
22.42%
18.45%
PAT Growth
25.45%
40.41%
-22.84%
29.83%
35.15%
 
EPS
13.90
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.