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

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
  •  1249.95
  •  584.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,479.74
  • 91.83
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,427.95
  • 0.08%
  • 16.79

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
  • -
  • -
  • 10.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 25.72

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
182.95
138.86
31.75%
156.22
121.05
29.05%
155.20
120.99
28.28%
132.69
113.12
17.30%
Expenses
106.97
81.49
31.27%
94.98
72.93
30.23%
92.10
71.89
28.11%
80.39
68.83
16.80%
EBITDA
75.98
57.37
32.44%
61.24
48.12
27.27%
63.11
49.11
28.51%
52.31
44.29
18.11%
EBIDTM
41.53%
41.31%
39.20%
39.75%
40.66%
40.59%
39.42%
39.15%
Other Income
4.51
6.75
-33.19%
3.56
5.71
-37.65%
3.25
4.52
-28.10%
5.11
3.56
43.54%
Interest
6.47
5.85
10.60%
6.26
5.88
6.46%
6.19
5.77
7.28%
6.06
5.54
9.39%
Depreciation
16.84
13.69
23.01%
16.63
12.47
33.36%
16.30
11.36
43.49%
14.54
20.29
-28.34%
PBT
57.19
44.58
28.29%
41.90
35.47
18.13%
43.87
36.50
20.19%
34.76
22.02
57.86%
Tax
15.06
11.00
36.91%
10.40
9.09
14.41%
10.19
8.77
16.19%
8.76
5.56
57.55%
PAT
42.13
33.57
25.50%
31.51
26.39
19.40%
33.68
27.73
21.46%
26.00
16.46
57.96%
PATM
23.03%
24.18%
20.17%
21.80%
21.70%
22.92%
19.59%
14.55%
EPS
4.09
3.26
25.46%
3.06
2.57
19.07%
3.27
2.69
21.56%
2.53
1.60
58.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
627.06
547.81
459.22
462.37
376.75
338.82
Net Sales Growth
26.93%
19.29%
-0.68%
22.73%
11.19%
 
Cost Of Goods Sold
76.55
65.44
58.88
71.50
57.09
43.91
Gross Profit
550.51
482.37
400.34
390.87
319.65
294.92
GP Margin
87.79%
88.05%
87.18%
84.54%
84.84%
87.04%
Total Expenditure
374.44
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
252.64
217.72
182.02
203.69
165.98
132.62
EBITDA Margin
40.29%
39.74%
39.64%
44.05%
44.06%
39.14%
Other Income
16.43
24.00
14.15
12.83
11.85
15.36
Interest
24.98
23.99
20.95
16.45
15.25
15.38
Depreciation
64.31
57.00
61.72
52.69
50.45
49.17
PBT
177.72
160.73
113.51
147.38
112.12
83.43
Tax
44.41
39.04
28.30
36.72
27.00
20.92
Tax Rate
24.99%
24.60%
24.93%
24.92%
24.08%
25.07%
PAT
133.32
118.83
84.63
109.68
84.48
62.51
PAT before Minority Interest
132.59
119.64
85.21
110.67
85.13
62.51
Minority Interest
-0.73
-0.81
-0.58
-0.99
-0.65
0.00
PAT Margin
21.26%
21.69%
18.43%
23.72%
22.42%
18.45%
PAT Growth
28.01%
40.41%
-22.84%
29.83%
35.15%
 
EPS
12.99
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.