Nifty

:

25585.30

Sensex

:

83467.66

261.75 (1.03%)
862.23 (1.04%)

Login

Nifty
Sensex

:
:

25585.30
83467.66

261.75 (1.03%)
862.23 (1.04%)

Indraprastha Medical Corporation Ltd.

Hospital & Healthcare Services

Rating :

75/99

BSE: 532150 | NSE: INDRAMEDCO

Watchlist

NSE BSE

554.10

16-Oct-2025

Open
High
Low
Previous Close

561.6
569.45
552.1
561.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

203421
114268447.7
624.7
307.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,079.14
30.29
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,757.39
0.81%
7.84

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.03
17.20
7.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.90
43.41
10.14

PAT CAGR (%)

10 Years
5 Years
3 Years

20.75
133.29
23.17

P:E (Median)

8 Years
5 Years
3 Years

14.22
15.29
18.05

P:BV (Average)

8 Years
5 Years
3 Years

3.54
3.80
4.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.72
10.42
10.13

Earnings Forecasts:

(Updated: 11-10-2025)

Description 2024 2025 2026 2027
Adj EPS 17.56 20.2 20.4 23
P/E Ratio 31.55 27.43 27.16 24.09
Revenue 1356.36 1504.2 1626.3 1771.6
EBITDA 244.27 285.8 302.5 336.6
Net Income 160.99 185.5 186.7 210.8
ROA 20.44
P/B Ratio 8.51
ROE 29.97 26.9 21.3 19.6
FCFF 134.57 -4 18.2 163.1
FCFF Yield 3.46 -0.1 0.47 4.2
Net Debt -288.99
BVPS 65.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 365.06 347.86 4.94% 333.75 314.73 6.04% 324.93 306.46 6.03% 349.82 317.00 10.35%
Expenses 291.91 280.74 3.98% 272.43 266.29 2.31% 272.74 259.16 5.24% 286.18 266.64 7.33%
EBITDA 73.15 67.12 8.98% 61.32 48.44 26.59% 52.19 47.30 10.34% 63.64 50.36 26.37%
EBIDTM 20.04% 19.30% 18.37% 15.39% 16.06% 15.43% 18.19% 15.89%
Other Income 6.90 5.12 34.77% 6.35 4.89 29.86% 5.13 4.27 20.14% 6.05 4.17 45.08%
Interest 1.56 1.61 -3.11% 1.49 1.56 -4.49% 1.58 0.87 81.61% 1.59 0.85 87.06%
Depreciation 10.18 11.04 -7.79% 10.91 10.21 6.86% 11.21 10.03 11.76% 11.17 10.03 11.37%
PBT 68.31 59.59 14.63% 55.27 41.56 32.99% 44.53 40.67 9.49% 56.93 43.65 30.42%
Tax 16.85 14.82 13.70% 14.26 10.39 37.25% 11.72 11.23 4.36% 14.53 10.80 34.54%
PAT 51.46 44.77 14.94% 41.01 31.17 31.57% 32.81 29.44 11.45% 42.40 32.85 29.07%
PATM 14.10% 12.87% 12.29% 9.90% 10.10% 9.61% 12.12% 10.36%
EPS 5.61 4.88 14.96% 4.47 3.40 31.47% 3.58 3.21 11.53% 4.62 3.58 29.05%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,373.56 1,356.36 1,244.70 1,098.67 888.16 613.38 830.77 788.17 752.66 765.72 755.45 Net Sales Growth 6.80% 8.97% 13.29% 23.70% 44.80% -26.17% 5.40% 4.72% -1.71% 1.36% Cost Of Goods Sold 234.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,139.19 1,356.36 1,244.70 1,098.67 888.16 613.38 830.77 788.17 752.66 765.72 755.45 GP Margin 82.94% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,123.26 1,112.09 1,051.34 947.97 773.86 573.11 744.38 707.39 679.87 686.92 676.07 Power & Fuel Cost - 27.09 26.01 25.22 20.56 17.18 21.16 19.70 19.26 20.91 25.16 % Of Sales - 2.00% 2.09% 2.30% 2.31% 2.80% 2.55% 2.50% 2.56% 2.73% 3.33% Employee Cost - 277.10 261.61 246.70 213.92 197.71 213.93 200.21 194.01 190.26 181.56 % Of Sales - 20.43% 21.02% 22.45% 24.09% 32.23% 25.75% 25.40% 25.78% 24.85% 24.03% Manufacturing Exp. - 662.22 607.80 546.21 446.99 302.24 419.95 404.14 389.10 395.14 390.49 % Of Sales - 48.82% 48.83% 49.72% 50.33% 49.27% 50.55% 51.28% 51.70% 51.60% 51.69% General & Admin Exp. - 139.63 150.64 124.79 82.60 51.61 83.66 78.20 72.29 76.58 74.10 % Of Sales - 10.29% 12.10% 11.36% 9.30% 8.41% 10.07% 9.92% 9.60% 10.00% 9.81% 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. - 6.05 5.28 5.05 9.79 4.37 5.68 5.14 5.21 4.03 0.00 % Of Sales - 0.45% 0.42% 0.46% 1.10% 0.71% 0.68% 0.65% 0.69% 0.53% 0.63% EBITDA 250.30 244.27 193.36 150.70 114.30 40.27 86.39 80.78 72.79 78.80 79.38 EBITDA Margin 18.22% 18.01% 15.53% 13.72% 12.87% 6.57% 10.40% 10.25% 9.67% 10.29% 10.51% Other Income 24.43 22.65 16.89 10.03 3.12 0.68 0.69 0.47 0.79 0.46 2.12 Interest 6.22 6.27 4.06 4.28 3.41 3.34 5.92 6.87 8.90 7.91 7.42 Depreciation 43.47 44.33 40.08 39.27 34.94 33.32 32.97 29.75 30.68 30.53 35.33 PBT 225.04 216.32 166.11 117.18 79.07 4.29 48.19 44.62 34.01 40.82 38.75 Tax 57.36 55.33 42.15 31.03 20.45 1.96 4.57 16.21 12.90 14.57 14.31 Tax Rate 25.49% 25.58% 25.37% 26.48% 25.86% 45.69% 9.48% 36.33% 37.93% 35.69% 36.93% PAT 167.68 160.99 123.96 86.15 58.62 2.33 43.62 28.41 21.10 26.25 24.43 PAT before Minority Interest 167.68 160.99 123.96 86.15 58.62 2.33 43.62 28.41 21.10 26.25 24.43 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 12.21% 11.87% 9.96% 7.84% 6.60% 0.38% 5.25% 3.60% 2.80% 3.43% 3.23% PAT Growth 21.31% 29.87% 43.89% 46.96% 2,415.88% -94.66% 53.54% 34.64% -19.62% 7.45% EPS 18.29 17.56 13.52 9.39 6.39 0.25 4.76 3.10 2.30 2.86 2.66

Description TTM Mar 14 Mar 13
Net Sales - 677.58 606.72 Net Sales Growth - 11.68% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 677.58 606.72 GP Margin - 100% 100% Total Expenditure - 586.74 528.16 Power & Fuel Cost - 23.75 21.04 % Of Sales - 3.51% 3.47% Employee Cost - 141.79 126.60 % Of Sales - 20.93% 20.87% Manufacturing Exp. - 356.43 327.73 % Of Sales - 52.60% 54.02% General & Admin Exp. - 62.52 50.88 % Of Sales - 9.23% 8.39% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 2.26 1.92 % Of Sales - 0.33% 0.32% EBITDA - 90.84 78.56 EBITDA Margin - 13.41% 12.95% Other Income - 1.01 1.43 Interest - 9.55 8.62 Depreciation - 28.14 25.89 PBT - 54.15 45.48 Tax - 18.72 16.72 Tax Rate - 34.57% 36.76% PAT - 35.44 28.76 PAT before Minority Interest - 35.44 28.76 Minority Interest - 0.00 0.00 PAT Margin - 5.23% 4.74% PAT Growth - 23.23% EPS - 3.86 3.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 596.68 477.76 379.45 325.44 272.75 267.80 244.04 232.31 230.83 223.75 Share Capital 91.67 91.67 91.67 91.67 91.67 91.67 91.67 91.67 91.67 91.67 Total Reserves 505.01 386.09 287.78 233.77 181.08 176.13 152.36 140.64 139.15 132.08 Non-Current Liabilities 76.23 80.06 46.06 42.77 43.30 41.59 54.24 61.53 41.87 46.23 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 15.00 21.00 0.00 2.50 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 29.47 27.19 24.42 15.31 13.76 11.27 9.82 8.73 8.70 6.97 Current Liabilities 178.71 165.42 129.63 93.50 115.90 139.60 124.09 138.43 185.74 190.52 Trade Payables 122.54 132.89 98.18 76.75 91.75 103.74 90.98 71.34 96.21 88.51 Other Current Liabilities 47.43 29.79 17.54 15.88 15.74 22.08 26.02 21.16 21.10 54.69 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 3.98 0.29 38.56 64.81 44.67 Short Term Provisions 8.74 2.74 13.91 0.87 8.41 9.81 6.80 7.37 3.63 2.65 Total Liabilities 851.62 723.24 555.14 461.71 431.95 448.99 422.37 432.27 458.44 460.50 Net Block 328.06 346.94 275.05 276.86 283.33 302.68 280.10 293.96 295.73 301.03 Gross Block 563.56 567.29 497.80 468.85 455.30 448.38 396.70 387.93 360.89 336.28 Accumulated Depreciation 235.50 220.35 222.75 191.99 171.97 145.71 116.60 93.96 65.16 35.25 Non Current Assets 420.49 415.26 332.06 304.28 290.52 307.52 286.81 299.37 300.50 308.31 Capital Work in Progress 32.52 0.47 2.53 0.00 3.33 0.00 1.26 0.00 0.00 2.60 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. 4.42 6.27 8.16 4.40 3.82 4.83 5.41 5.10 4.46 4.68 Other Non Current Assets 55.49 61.58 46.32 23.02 0.04 0.02 0.05 0.31 0.31 0.00 Current Assets 431.13 307.98 223.08 157.43 141.43 141.47 135.55 132.90 157.94 152.18 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.99 7.53 8.45 9.99 8.74 12.07 8.32 9.12 9.95 9.55 Sundry Debtors 75.45 58.40 68.24 43.35 67.39 79.15 76.20 84.47 98.31 84.78 Cash & Bank 321.75 224.43 128.75 68.45 27.52 24.01 22.44 7.94 6.99 6.32 Other Current Assets 26.94 16.65 16.86 18.30 37.78 26.24 28.60 31.36 42.69 51.54 Short Term Loans & Adv. 4.87 0.97 0.78 17.34 15.21 7.60 5.49 8.91 20.36 40.75 Net Current Assets 252.42 142.56 93.45 63.93 25.53 1.87 11.46 -5.53 -27.80 -38.33 Total Assets 851.62 723.24 555.14 461.71 431.95 448.99 422.36 432.27 458.44 460.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 156.75 200.15 144.47 94.30 26.81 86.45 75.19 47.70 27.64 62.26 PBT 216.32 166.11 117.18 79.07 4.29 48.19 44.62 34.01 40.82 38.75 Adjustment 25.22 25.42 30.57 38.20 34.16 35.41 33.71 36.85 35.43 40.40 Changes in Working Capital -23.80 55.46 6.66 -3.45 -2.27 15.50 13.29 -6.64 -26.83 6.89 Cash after chg. in Working capital 217.74 246.99 154.41 113.82 36.18 99.10 91.63 64.22 49.42 86.03 Interest Paid -0.01 -0.01 -0.09 -0.01 0.00 -0.08 -0.93 -3.69 -4.11 -2.39 Tax Paid -60.98 -46.83 -9.85 -19.51 -9.37 -12.57 -15.51 -12.83 -17.67 -21.38 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 -110.99 -158.43 -107.91 -74.11 -19.08 -40.19 -16.70 -29.90 -22.40 -32.69 Net Fixed Assets -28.32 -67.43 -31.48 -10.22 -10.25 -50.42 -10.03 -27.04 -22.01 216.86 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -82.67 -91.00 -76.43 -63.89 -8.83 10.23 -6.67 -2.86 -0.39 -249.55 Cash from Financing Activity -45.88 -32.38 -26.04 -3.37 -3.14 -42.74 -44.18 -17.22 -5.39 -30.03 Net Cash Inflow / Outflow -0.12 9.34 10.52 16.82 4.59 3.51 14.30 0.58 -0.15 -0.46 Opening Cash & Equivalents 61.60 52.26 41.74 24.92 20.33 16.82 2.52 1.94 2.09 2.55 Closing Cash & Equivalent 61.48 61.60 52.26 41.74 24.92 20.33 16.82 2.52 1.94 2.09

Description Mar 14 Mar 13
Cash From Operating Activity 58.10 66.85 PBT 54.15 45.48 Adjustment 35.35 31.74 Changes in Working Capital -12.85 -0.53 Cash after chg. in Working capital 76.65 76.69 Interest Paid 0.00 0.00 Tax Paid -16.77 -7.43 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -21.82 -54.00 Net Fixed Assets -19.64 Net Investments 0.00 Others -2.18 Cash from Financing Activity -36.07 -12.55 Net Cash Inflow / Outflow 0.21 0.30 Opening Cash & Equivalents 1.78 1.48 Closing Cash & Equivalent 1.99 1.78

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 65.09 52.12 41.39 35.50 29.75 29.21 26.62 25.34 25.18 24.41 ROA 20.45% 19.39% 16.94% 13.12% 0.53% 10.01% 6.65% 4.74% 5.71% 5.42% ROE 29.97% 28.92% 24.44% 19.60% 0.86% 17.05% 11.93% 9.11% 11.55% 11.68% ROCE 41.43% 39.70% 34.46% 27.58% 2.80% 20.15% 18.29% 14.40% 16.98% 17.72% Fixed Asset Turnover 2.40 2.34 2.27 1.92 1.36 1.97 2.01 2.01 2.20 1.70 Receivable days 18.01 18.57 18.54 22.75 43.60 34.13 37.20 44.32 43.64 39.26 Inventory Days 1.95 2.34 3.06 3.85 6.19 4.48 4.04 4.62 4.65 5.32 Payable days 0.00 0.00 0.00 0.00 0.00 51.54 45.21 48.19 52.83 50.40 Cash Conversion Cycle 19.96 20.91 21.60 26.60 49.79 -12.93 -3.97 0.75 -4.54 -5.82 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.09 0.28 0.29 0.23 Interest Cover 35.50 41.91 28.38 24.19 2.28 9.14 7.49 4.82 6.16 6.22

Top Investors:

quant mutual fund- quant small cap fund

vanaja sundar iyer

emedlife insurance broking services

citadel research and solutions limited

investor education and protection fund authority ministry of corporate affairs

Annual Reports:

News Update:

Indraprastha Medical - Quarterly Results
6th Aug 2025, 12:00 AM

Read More

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.

Feedback