Nifty
Sensex
:
:
9115.85
29460.44
29.55 (0.33%)
128.28 (0.44%)

Hospital & Healthcare Services

Rating :
53/99

BSE: 532843 | NSE: FORTIS

182.15
5.55 (3.14%)
24-Mar-2017 | 11:29AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 178.10
  • 183.00
  • 178.10
  • 176.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1169860
  • 2130.90
  • 205.00
  • 142.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,128.32
  • 22.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,453.29
  • N/A
  • 1.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.62%
  • 0%
  • 7.61%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.97%
  • 23.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
1,133.38
1,041.12
8.86%
1,195.74
1,097.05
9.00%
1,121.16
1,049.29
6.85%
1,088.29
1,063.73
2.31%
Expenses
1,021.10
995.24
2.60%
1,096.78
1,026.05
6.89%
1,058.53
998.77
5.98%
1,052.28
1,022.37
2.93%
EBITDA
112.28
45.88
144.73%
98.96
71.00
39.38%
62.63
50.52
23.97%
36.01
41.36
-12.94%
EBIDTM
9.91%
4.41%
8.28%
6.47%
5.59%
4.81%
3.31%
3.89%
Other Income
58.93
12.67
365.11%
38.01
72.81
-47.80%
32.99
32.04
2.97%
45.43
35.07
29.54%
Interest
74.79
28.95
158.34%
46.05
27.55
67.15%
41.99
31.82
31.96%
36.63
37.30
-1.80%
Depreciation
59.94
54.88
9.22%
51.67
53.11
-2.71%
47.56
54.65
-12.97%
71.38
60.97
17.07%
PBT
34.68
-57.39
-
40.18
42.54
-5.55%
6.07
83.34
-92.72%
-90.79
-21.84
-
Tax
19.03
10.30
84.76%
24.20
16.32
48.28%
2.87
8.41
-65.87%
11.80
3.98
196.48%
PAT
15.65
-67.69
-
15.98
26.22
-39.05%
3.20
74.93
-95.73%
-102.59
-25.82
-
PATM
1.38%
-6.50%
1.34%
2.39%
0.29%
7.14%
-9.43%
-2.43%
EPS
6.32
-1.19
-
0.68
0.73
-6.85%
0.35
1.89
-81.48%
-1.96
-0.38
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
4,265.14
3,965.86
3,491.88
6,057.89
2,985.82
1,495.79
938.06
630.59
507.10
519.43
Net Sales Growth
7.55%
13.57%
-42.36%
102.89%
99.61%
59.46%
48.76%
24.35%
-2.37%
 
Cost Of Goods Sold
957.24
934.51
880.66
776.90
638.63
392.69
262.67
189.54
161.51
177.27
Gross Profit
3,307.89
3,031.35
2,611.22
5,280.99
2,347.19
1,103.10
675.39
441.05
345.58
342.16
GP Margin
77.56%
76.44%
74.78%
87.18%
78.61%
73.75%
72.00%
69.94%
68.15%
65.87%
Total Expenditure
4,048.20
3,835.22
3,439.77
5,404.63
2,580.73
1,435.94
796.63
544.68
486.34
463.92
Power & Fuel Cost
107.63
103.16
94.50
86.77
68.63
42.14
25.76
21.59
19.06
18.42
% Of Sales
2.52%
2.60%
2.71%
1.43%
2.30%
2.82%
2.75%
3.42%
3.76%
3.55%
Employee Cost
825.99
764.60
695.21
627.64
551.02
272.81
186.84
139.20
136.58
133.08
% Of Sales
19.37%
19.28%
19.91%
10.36%
18.45%
18.24%
19.92%
22.07%
26.93%
25.62%
Manufacturing Exp.
1,635.83
1,474.75
1,235.97
891.53
667.64
389.91
194.04
111.51
94.58
81.00
% Of Sales
38.35%
37.19%
35.40%
14.72%
22.36%
26.07%
20.69%
17.68%
18.65%
15.59%
General & Admin Exp.
475.38
481.12
406.38
385.15
322.25
276.54
96.60
60.78
56.40
39.70
% Of Sales
11.15%
12.13%
11.64%
6.36%
10.79%
18.49%
10.30%
9.64%
11.12%
7.64%
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.
68.27
105.91
127.06
2,636.65
332.56
61.86
30.71
22.07
18.21
0.00
% Of Sales
1.60%
2.67%
3.64%
43.52%
11.14%
4.14%
3.27%
3.50%
3.59%
2.78%
EBITDA
216.94
130.64
52.11
653.26
405.09
59.85
141.43
85.91
20.76
55.51
EBITDA Margin
5.09%
3.29%
1.49%
10.78%
13.57%
4.00%
15.08%
13.62%
4.09%
10.69%
Other Income
147.02
95.83
167.38
151.12
175.54
100.63
49.19
28.35
40.89
5.98
Interest
124.87
151.78
250.16
634.00
296.97
250.00
57.29
43.66
55.37
65.96
Depreciation
229.48
234.56
182.84
370.59
182.22
104.49
59.94
48.74
46.82
83.80
PBT
9.61
-159.87
-213.51
-200.20
101.44
-194.01
73.39
21.85
-40.55
-88.29
Tax
46.57
4.53
10.66
231.32
40.85
15.24
3.36
4.11
19.55
7.28
Tax Rate
-197.50%
-2.84%
-4.88%
29.07%
37.91%
10.06%
4.58%
18.81%
-48.21%
-8.25%
PAT
-91.44
-177.81
-234.26
491.70
70.89
131.88
67.94
15.00
-55.05
-96.19
PAT before Minority Interest
-70.14
-164.07
-229.30
564.37
66.91
136.30
70.03
17.74
-60.09
-95.57
Minority Interest
-21.30
-13.74
-4.96
-72.67
3.98
-4.42
-2.09
-2.74
5.04
-0.62
PAT Margin
-2.14%
-4.48%
-6.71%
8.12%
2.37%
8.82%
7.24%
2.38%
-10.86%
-18.52%
PAT Growth
48.57%
24.10%
-147.64%
593.61%
-46.25%
94.11%
352.93%
127.25%
42.77%
 
Unadjusted EPS
-0.54
-3.11
2.70
11.97
1.57
3.23
2.62
0.92
-2.65
-5.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
4,667.28
4,717.63
4,952.36
4,380.87
3,256.29
3,291.44
1,886.95
1,070.62
1,125.11
368.86
Share Capital
1,133.13
1,132.81
1,132.79
1,079.53
409.51
409.43
321.65
238.71
238.27
207.67
Total Reserves
3,534.15
3,584.82
3,819.58
3,301.34
2,846.79
2,878.86
1,565.30
831.91
736.84
161.19
Non-Current Liabilities
894.81
1,111.74
1,787.48
5,003.42
3,791.45
982.65
5,458.62
480.23
377.11
577.75
Secured Loans
276.79
472.57
532.71
2,213.38
1,459.11
477.72
3,045.37
305.87
277.90
360.71
Unsecured Loans
564.36
531.83
1,125.97
2,603.98
2,214.19
455.87
2,425.27
173.13
100.05
236.48
Long Term Provisions
45.04
46.86
44.15
41.25
32.21
18.39
0.00
0.00
0.00
0.00
Current Liabilities
1,476.21
1,602.27
971.59
3,108.24
4,499.02
454.99
318.74
246.25
175.94
158.47
Trade Payables
575.29
528.76
481.70
879.33
755.99
169.07
198.03
77.52
82.72
85.06
Other Current Liabilities
325.94
983.04
412.30
1,767.86
848.04
219.00
94.12
112.89
41.94
20.29
Short Term Borrowings
518.67
26.99
31.85
346.35
2,835.98
51.15
0.00
0.00
0.00
0.00
Short Term Provisions
56.31
63.47
45.74
114.70
59.02
15.78
26.59
55.83
51.27
53.13
Total Liabilities
7,181.40
7,584.58
7,850.69
13,513.75
12,377.60
4,759.44
7,698.80
1,818.67
1,699.58
1,124.43
Net Block
3,775.56
4,217.69
4,146.78
9,274.09
9,180.24
2,523.76
2,101.93
1,216.88
1,226.02
787.60
Gross Block
5,032.47
5,390.26
5,152.39
10,297.30
10,142.10
3,016.13
2,502.98
1,551.82
1,518.39
1,042.39
Accumulated Depreciation
1,174.49
1,172.57
1,005.61
1,023.22
961.85
492.37
401.05
334.95
292.37
254.79
Non Current Assets
5,746.96
5,946.75
5,810.30
10,957.98
10,465.58
3,362.74
5,870.47
1,454.63
1,379.10
890.64
Capital Work in Progress
201.00
228.17
147.11
243.79
565.81
258.23
425.61
183.63
120.02
102.59
Non Current Investment
1,078.43
847.68
823.97
798.14
234.79
35.78
3,342.94
54.12
33.06
0.44
Long Term Loans & Adv.
673.43
638.33
684.08
573.95
436.72
542.51
0.00
0.00
0.00
0.00
Other Non Current Assets
18.54
14.87
8.37
68.01
48.02
2.45
0.00
0.00
0.00
0.00
Current Assets
1,433.67
1,636.35
2,040.40
2,555.76
1,912.02
1,396.71
1,761.87
362.80
319.75
233.71
Current Investments
565.91
615.82
993.41
389.30
6.38
62.47
105.55
0.00
0.00
0.00
Inventories
61.90
63.97
61.98
92.50
79.92
26.33
23.78
13.26
12.35
10.84
Sundry Debtors
443.78
409.38
440.74
662.78
546.05
194.01
156.67
133.51
95.91
88.25
Cash & Bank
170.99
189.65
258.54
511.70
414.58
163.27
1,311.34
57.95
16.06
30.68
Other Current Assets
191.10
357.54
285.73
899.47
865.09
950.62
164.53
158.09
195.43
103.94
Short Term Loans & Adv.
111.94
268.88
222.86
820.63
754.83
918.72
142.37
146.75
182.34
94.80
Net Current Assets
-42.54
34.09
1,068.81
-552.47
-2,587.00
941.72
1,443.13
116.56
143.81
75.24
Total Assets
7,181.40
7,584.59
7,850.70
13,513.74
12,377.60
4,759.45
7,698.79
1,818.66
1,699.58
1,124.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
167.42
24.14
479.10
1,643.59
297.70
-81.81
132.50
47.99
11.61
32.95
PBT
55.17
-137.44
149.05
731.25
113.07
-205.94
72.87
18.61
-40.55
-88.29
Adjustment
254.03
308.88
455.28
937.99
346.31
233.32
73.88
79.68
70.12
143.97
Changes in Working Capital
12.61
-27.98
-20.33
223.98
-54.37
-34.26
-0.20
-47.58
-10.15
-9.06
Cash after chg. in Working capital
321.81
143.46
584.00
1,893.23
405.01
-6.88
146.55
50.71
19.43
46.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-154.40
-119.31
-104.90
-249.64
-107.30
-74.93
-14.04
-9.12
-7.82
-13.68
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
221.01
212.60
2,669.17
-1,002.82
-909.64
2,177.61
-4,502.34
-96.60
-200.79
-67.54
Net Fixed Assets
-5.96
-80.08
-91.97
-76.76
-64.89
-15.12
-7.40
-1.25
17.41
-23.96
Net Investments
-224.37
384.01
-389.26
-95.80
-779.26
-135.39
-643.45
-41.29
-35.02
-1.00
Others
451.34
-91.33
3,150.40
-830.26
-65.49
2,328.12
-3,851.49
-54.06
-183.18
-42.58
Cash from Financing Activity
-443.78
-303.53
-3,217.24
-74.07
691.23
-3,239.86
5,615.98
92.26
188.46
44.12
Net Cash Inflow / Outflow
-55.35
-66.79
-68.97
566.71
79.29
-1,144.06
1,246.15
43.65
-0.73
9.54
Opening Cash & Equivalents
182.80
249.22
484.58
405.00
160.63
1,304.60
57.28
14.63
15.36
4.31
Closing Cash & Equivalent
136.81
182.80
249.22
484.58
405.00
160.63
1,304.60
57.28
14.63
15.36

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
86.29
87.43
92.53
91.47
71.54
72.38
45.45
30.76
26.61
19.34
ROA
-0.95%
-2.13%
-2.15%
4.36%
0.78%
2.19%
1.47%
1.01%
-4.26%
-8.81%
ROE
-1.74%
-3.94%
-5.74%
17.09%
2.30%
6.23%
6.59%
2.79%
-12.90%
-47.65%
ROCE
1.60%
-0.12%
0.36%
13.87%
5.87%
7.34%
3.23%
5.69%
1.41%
-2.36%
Fixed Asset Turnover
0.82
0.75
0.45
0.59
0.45
0.54
0.46
0.41
0.40
0.51
Receivable days
36.51
39.12
57.67
36.42
45.23
42.79
56.45
66.40
66.28
54.82
Inventory Days
5.39
5.80
8.07
5.19
6.49
6.11
7.21
7.41
8.34
7.41
Payable days
53.42
52.33
80.11
107.95
79.64
55.39
67.62
56.01
66.12
53.47
Cash Conversion Cycle
-11.53
-7.41
-14.36
-66.34
-27.91
-6.49
-3.96
17.79
8.50
8.76
Total Debt/Equity
0.32
0.38
0.38
1.48
2.36
0.37
3.78
0.69
0.63
1.62
Interest Cover
0.81
-0.05
0.13
2.26
1.36
1.61
2.28
1.50
0.27
-0.34

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.