Nifty

:

23547.75

Sensex

:

74775.74

-359.40 (-1.50%)
-1092.06 (-1.44%)

Login

Nifty
Sensex

:
:

23547.75
74775.74

-359.40 (-1.50%)
-1092.06 (-1.44%)

Jupiter Life Line Hospitals Ltd.

Hospital & Healthcare Services

Rating :

61/99

BSE: 543980 | NSE: JLHL

Watchlist

NSE BSE

1327.10

29-May-2026

Open
High
Low
Previous Close

1337.9
1357.2
1312.8
1326.10

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

47148
62775955.3
1625
1178

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,717.33
44.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9,167.69
0.08%
5.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.52
21.01
12.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.97
34.59
8.06

PAT CAGR (%)

10 Years
5 Years
3 Years

19.51
61.93
38.45

P:E (Median)

8 Years
5 Years
3 Years

-
-
51.42

P:BV (Average)

8 Years
5 Years
3 Years

-
-
7.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
30.19

Earnings Forecasts:

(Updated: 30-05-2026)

Description 2024 2025 2026 2027
Adj EPS 28.86 34.16 43.64 55.49
P/E Ratio 45.98 38.85 30.41 23.92
Revenue 1490.1 1823.34 2150.88 2634.2
EBITDA 338.32 392.38 492.04 592.9
Net Income 189.26 223.88 286.14 364
ROA 9.07 8.98 9.89
P/B Ratio 5.64 4.95 4.27 3.62
ROE 12.93 13.38 14.78 16.22
FCFF -4.54 -24.27 6.1 97.01
FCFF Yield -0.05 -0.27 0.07 1.09
Net Debt -216.6 707.1 830.6
BVPS 235.11 268.3 310.67 366.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 312.42 273.77 14.12% 291.40 270.37 7.78% 315.82 275.06 14.82% 277.94 240.87 15.39%
Expenses 234.29 201.70 16.16% 215.79 201.69 6.99% 237.00 203.66 16.37% 210.41 183.73 14.52%
EBITDA 78.13 72.07 8.41% 75.61 68.68 10.09% 78.81 71.41 10.36% 67.54 57.14 18.20%
EBIDTM 25.01% 26.32% 25.95% 25.40% 24.96% 25.96% 24.30% 23.72%
Other Income 8.95 7.09 26.23% 9.16 6.89 32.95% 11.31 7.30 54.93% 12.88 6.78 89.97%
Interest 4.22 4.00 5.50% 2.65 2.65 0.00% 2.96 1.00 196.00% 3.00 0.95 215.79%
Depreciation 18.47 13.38 38.04% 16.82 10.64 58.08% 16.68 10.41 60.23% 16.67 7.98 108.90%
PBT 65.54 61.78 6.09% 59.76 62.28 -4.05% 70.48 67.29 4.74% 60.75 54.99 10.47%
Tax 16.34 17.33 -5.71% 15.48 12.97 19.35% 15.88 16.99 -6.53% 17.46 14.34 21.76%
PAT 49.20 44.45 10.69% 44.28 49.31 -10.20% 54.60 50.30 8.55% 43.29 40.65 6.49%
PATM 15.75% 16.24% 15.20% 18.24% 17.29% 18.29% 15.58% 16.88%
EPS 7.50 6.78 10.62% 6.75 7.52 -10.24% 8.32 7.67 8.47% 6.60 6.20 6.45%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 387.84 336.66 15.20% 365.37 332.81 9.78% 393.63 335.05 17.48% 347.63 288.58 20.46%
Expenses 298.68 256.96 16.24% 281.94 256.47 9.93% 301.38 256.83 17.35% 269.50 223.27 20.71%
EBITDA 89.16 79.70 11.87% 83.43 76.34 9.29% 92.25 78.22 17.94% 78.12 65.31 19.61%
EBIDTM 22.99% 23.67% 22.83% 22.94% 23.43% 23.34% 22.47% 22.63%
Other Income 9.15 6.88 32.99% 9.13 7.21 26.63% 11.27 7.41 52.09% 12.87 6.91 86.25%
Interest 9.01 5.61 60.61% 7.55 2.82 167.73% 7.84 1.16 575.86% 8.25 1.08 663.89%
Depreciation 23.26 17.65 31.78% 21.70 13.99 55.11% 21.46 14.42 48.82% 21.20 11.00 92.73%
PBT 67.56 63.32 6.70% 56.91 66.73 -14.72% 74.22 70.04 5.97% 61.53 60.14 2.31%
Tax 17.29 18.04 -4.16% 14.41 14.52 -0.76% 16.74 18.21 -8.07% 17.66 15.54 13.64%
PAT 50.27 45.28 11.02% 42.50 52.22 -18.61% 57.48 51.84 10.88% 43.88 44.61 -1.64%
PATM 12.96% 13.45% 11.63% 15.69% 14.60% 15.47% 12.62% 15.46%
EPS 7.66 6.89 11.18% 6.49 7.94 -18.26% 8.75 7.88 11.04% 6.69 6.78 -1.33%

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 1,197.58 1,060.00 914.57 787.32 657.28 461.10 462.95 398.50 320.24 264.11 250.51 Net Sales Growth 12.97% 15.90% 16.16% 19.78% 42.55% -0.40% 16.17% 24.44% 21.25% 5.43% Cost Of Goods Sold 213.28 191.18 158.73 134.90 126.65 94.29 79.87 81.31 60.47 49.60 48.84 Gross Profit 984.30 868.82 755.84 652.42 530.63 366.81 383.08 317.19 259.78 214.50 201.67 GP Margin 82.19% 81.96% 82.64% 82.87% 80.73% 79.55% 82.75% 79.60% 81.12% 81.22% 80.50% Total Expenditure 897.49 790.78 687.26 583.29 498.43 393.58 381.56 333.73 265.75 202.54 189.35 Power & Fuel Cost - 20.60 16.86 16.45 13.77 14.21 16.04 15.27 13.95 10.26 9.89 % Of Sales - 1.94% 1.84% 2.09% 2.09% 3.08% 3.46% 3.83% 4.36% 3.88% 3.95% Employee Cost - 177.22 158.61 129.48 113.90 100.40 92.75 81.93 66.64 43.01 36.73 % Of Sales - 16.72% 17.34% 16.45% 17.33% 21.77% 20.03% 20.56% 20.81% 16.28% 14.66% Manufacturing Exp. - 88.94 78.33 72.69 53.72 41.85 44.70 35.39 9.15 6.77 5.56 % Of Sales - 8.39% 8.56% 9.23% 8.17% 9.08% 9.66% 8.88% 2.86% 2.56% 2.22% General & Admin Exp. - 287.18 253.40 227.20 179.24 129.48 130.60 109.08 79.53 66.59 58.88 % Of Sales - 27.09% 27.71% 28.86% 27.27% 28.08% 28.21% 27.37% 24.83% 25.21% 23.50% 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. - 25.66 21.34 2.56 11.15 13.35 17.60 10.76 36.02 26.30 0.00 % Of Sales - 2.42% 2.33% 0.33% 1.70% 2.90% 3.80% 2.70% 11.25% 9.96% 11.76% EBITDA 300.09 269.22 227.31 204.03 158.85 67.52 81.39 64.77 54.49 61.57 61.16 EBITDA Margin 25.06% 25.40% 24.85% 25.91% 24.17% 14.64% 17.58% 16.25% 17.02% 23.31% 24.41% Other Income 42.30 28.14 25.69 13.29 3.75 5.59 3.10 2.54 5.48 3.21 2.30 Interest 12.83 8.61 18.66 27.71 29.23 28.17 25.69 23.69 16.14 8.13 7.69 Depreciation 68.64 42.41 30.52 28.61 27.66 27.38 25.91 23.87 19.90 11.91 10.72 PBT 256.53 246.34 203.82 161.01 105.71 17.55 32.89 19.75 23.93 44.73 45.05 Tax 65.16 61.64 51.87 51.67 21.04 0.96 3.26 1.61 -5.98 15.46 13.97 Tax Rate 25.40% 25.02% 25.45% 32.52% 19.90% 5.47% 9.91% 8.15% -24.99% 34.56% 31.01% PAT 191.37 184.70 151.95 107.21 84.67 16.59 29.63 18.14 29.91 29.28 31.07 PAT before Minority Interest 191.37 184.70 151.95 107.21 84.67 16.59 29.63 18.14 29.91 29.28 31.07 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 15.98% 17.42% 16.61% 13.62% 12.88% 3.60% 6.40% 4.55% 9.34% 11.09% 12.40% PAT Growth 3.61% 21.55% 41.73% 26.62% 410.37% -44.01% 63.34% -39.35% 2.15% -5.76% EPS 29.17 28.16 23.16 16.34 12.91 2.53 4.52 2.77 4.56 4.46 4.74

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 1,494.47 1,261.55 1,073.44 892.54 733.12 486.16 462.94 Net Sales Growth 15.57% 17.52% 20.27% 21.75% 50.80% 5.02% Cost Of Goods Sold 284.91 230.16 189.47 157.18 142.22 98.44 79.87 Gross Profit 1,209.56 1,031.38 883.97 735.36 590.90 387.72 383.08 GP Margin 80.94% 81.75% 82.35% 82.39% 80.60% 79.75% 82.75% Total Expenditure 1,151.50 964.98 831.34 691.22 579.74 419.00 380.34 Power & Fuel Cost - 24.28 21.40 20.86 13.77 14.21 16.04 % Of Sales - 1.92% 1.99% 2.34% 1.88% 2.92% 3.46% Employee Cost - 214.50 189.94 151.50 128.98 100.97 90.11 % Of Sales - 17.00% 17.69% 16.97% 17.59% 20.77% 19.46% Manufacturing Exp. - 107.28 91.84 80.55 62.37 44.41 44.70 % Of Sales - 8.50% 8.56% 9.02% 8.51% 9.13% 9.66% General & Admin Exp. - 356.72 313.25 278.57 216.72 145.47 133.25 % Of Sales - 28.28% 29.18% 31.21% 29.56% 29.92% 28.78% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 32.04 25.45 2.56 15.67 15.50 16.38 % Of Sales - 2.54% 2.37% 0.29% 2.14% 3.19% 3.54% EBITDA 342.96 296.57 242.10 201.32 153.38 67.16 82.60 EBITDA Margin 22.95% 23.51% 22.55% 22.56% 20.92% 13.81% 17.84% Other Income 42.42 28.68 22.05 10.42 4.02 4.11 1.89 Interest 32.65 10.55 26.34 42.27 43.94 38.98 25.69 Depreciation 87.62 56.98 42.38 38.55 36.16 30.74 25.91 PBT 260.22 257.70 195.41 130.91 77.32 1.55 32.89 Tax 66.10 64.20 18.80 55.80 25.99 3.85 3.26 Tax Rate 25.40% 24.91% 9.62% 43.35% 33.70% 248.39% 9.91% PAT 194.13 193.50 176.61 72.91 51.13 -2.30 29.63 PAT before Minority Interest 193.98 193.50 176.61 72.91 51.13 -2.30 29.63 Minority Interest -0.15 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 12.99% 15.34% 16.45% 8.17% 6.97% -0.47% 6.40% PAT Growth 0.09% 9.56% 142.23% 42.60% - - EPS 29.59 29.50 26.92 11.11 7.79 -0.35 4.52

Results Balance Sheet

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
Shareholder's Funds 1,422.54 1,245.26 465.02 328.87 253.34 236.74 213.24 198.17 170.42 139.52 Share Capital 65.57 65.57 56.52 50.87 50.87 50.87 50.87 50.87 50.56 50.00 Total Reserves 1,356.98 1,179.69 408.51 276.22 202.47 185.88 162.38 147.30 119.86 89.52 Non-Current Liabilities 166.23 27.04 319.69 322.57 280.71 263.18 250.98 199.45 187.73 95.69 Secured Loans 74.25 0.00 294.69 297.88 258.15 243.51 234.06 185.96 177.36 88.38 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 3.88 2.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 121.57 88.30 100.62 103.30 81.12 93.63 72.33 72.71 61.69 62.61 Trade Payables 82.16 50.54 62.44 53.62 49.70 58.60 37.33 37.08 27.89 17.61 Other Current Liabilities 26.80 19.05 18.42 12.95 20.56 11.86 15.53 15.81 13.47 12.19 Short Term Borrowings 0.00 0.00 0.04 21.24 -8.54 10.45 7.24 11.14 2.68 15.52 Short Term Provisions 12.62 18.71 19.73 15.49 19.41 12.71 12.22 8.69 17.65 17.30 Total Liabilities 1,710.34 1,360.60 885.33 754.74 615.17 593.55 536.55 470.33 419.84 297.82 Net Block 713.20 477.32 476.47 464.58 426.42 434.56 430.87 378.60 246.45 163.02 Gross Block 977.04 731.32 700.07 660.06 594.75 575.51 547.36 471.33 319.28 224.08 Accumulated Depreciation 263.84 254.00 223.60 195.47 168.34 140.95 116.49 92.73 72.82 61.06 Non Current Assets 1,044.46 976.88 688.50 578.43 506.12 447.39 444.12 407.58 379.70 256.52 Capital Work in Progress 162.56 61.10 16.24 13.86 13.33 10.50 11.51 27.57 132.11 92.38 Non Current Investment 94.03 94.03 94.04 68.13 58.03 2.33 1.74 1.41 1.13 1.11 Long Term Loans & Adv. 73.39 326.97 85.37 29.07 8.33 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 1.28 17.45 16.37 2.78 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 665.88 383.72 196.84 176.32 109.06 146.17 92.44 62.75 40.14 41.31 Current Investments 114.27 16.87 1.40 2.73 7.31 0.00 0.00 0.00 0.00 0.00 Inventories 18.17 16.77 15.49 13.29 11.53 13.97 10.21 9.95 6.28 5.54 Sundry Debtors 36.56 46.35 40.02 27.65 20.43 44.61 25.93 17.57 13.44 11.70 Cash & Bank 487.76 297.19 133.31 102.16 19.08 6.96 7.89 4.45 3.09 6.24 Other Current Assets 9.12 4.56 4.18 2.39 50.72 80.63 48.41 30.79 17.33 17.83 Short Term Loans & Adv. 1.12 1.98 2.44 28.09 46.64 74.59 45.87 3.46 0.23 0.27 Net Current Assets 544.30 295.42 96.22 73.02 27.94 52.54 20.11 -9.97 -21.56 -21.30 Total Assets 1,710.34 1,360.60 885.34 754.75 615.18 593.56 536.56 470.33 419.84 297.83

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 1,356.24 1,169.04 365.69 293.55 238.98 236.74 Share Capital 65.57 65.57 56.52 50.87 50.87 50.87 Total Reserves 1,290.68 1,103.47 309.17 240.90 188.11 185.87 Non-Current Liabilities 396.21 6.84 489.49 497.06 446.61 263.18 Secured Loans 321.75 0.00 452.51 463.27 418.15 243.50 Unsecured Loans 0.00 0.00 0.00 1.25 3.00 0.00 Long Term Provisions 4.97 3.10 0.00 0.00 0.00 0.00 Current Liabilities 152.43 105.75 132.14 123.20 95.85 103.00 Trade Payables 102.91 62.24 70.73 61.11 58.57 58.60 Other Current Liabilities 33.19 22.69 29.43 19.05 22.26 11.87 Short Term Borrowings 0.71 0.00 4.73 23.07 -7.69 19.83 Short Term Provisions 15.62 20.82 27.25 19.97 22.72 12.71 Total Liabilities 1,904.88 1,281.33 985.55 908.69 788.90 602.92 Net Block 977.40 717.63 719.70 683.91 630.00 434.56 Gross Block 1,289.20 1,005.29 965.10 891.24 801.69 575.51 Accumulated Depreciation 311.80 287.66 245.40 207.33 171.69 140.95 Non Current Assets 1,217.84 871.57 776.27 728.26 676.14 469.38 Capital Work in Progress 185.11 74.00 29.15 26.62 25.91 10.50 Non Current Investment 0.13 0.14 0.15 0.15 0.15 0.13 Long Term Loans & Adv. 53.91 57.89 6.70 10.78 16.23 24.18 Other Non Current Assets 1.28 21.90 20.58 6.80 3.85 0.00 Current Assets 687.05 409.76 209.26 180.44 112.76 133.55 Current Investments 114.27 16.87 1.40 2.73 7.21 2.19 Inventories 24.10 21.34 19.00 15.36 13.05 13.97 Sundry Debtors 41.89 57.21 45.69 27.87 21.84 44.61 Cash & Bank 488.67 301.25 134.46 103.37 19.44 6.97 Other Current Assets 18.13 5.78 4.91 2.75 51.22 65.81 Short Term Loans & Adv. 7.49 7.32 3.80 28.37 46.90 59.38 Net Current Assets 534.62 304.01 77.12 57.24 16.91 30.54 Total Assets 1,904.89 1,281.33 985.53 908.70 788.90 602.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 16 Mar 15
Cash From Operating Activity 219.88 109.79 184.03 142.34 49.85 45.92 PBT 246.34 203.82 158.88 105.71 45.05 42.80 Adjustment 23.98 24.97 48.65 53.95 18.62 19.39 Changes in Working Capital 11.94 -69.32 9.80 -8.69 -2.42 -6.84 Cash after chg. in Working capital 282.27 159.47 217.33 150.97 61.25 55.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -62.39 -49.68 -33.30 -8.62 -7.91 -6.13 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 -3.50 -3.30 Cash From Investing Activity -173.29 -238.04 -129.66 -68.92 -76.30 -34.21 Net Fixed Assets -347.18 -76.11 -42.39 -357.46 -77.45 Net Investments -97.40 -15.46 -24.58 -69.75 -0.06 Others 271.29 -146.47 -62.69 358.29 1.21 Cash from Financing Activity 301.84 121.88 -23.23 9.66 28.45 -8.77 Net Cash Inflow / Outflow 348.43 -6.36 31.15 83.08 2.00 2.94 Opening Cash & Equivalents 18.98 25.34 102.16 18.46 4.24 1.30 Closing Cash & Equivalent 367.41 18.98 133.31 102.16 6.24 4.24

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 253.30 114.52 117.17 136.97 PBT 257.70 195.41 128.71 77.12 Adjustment 42.98 49.70 76.00 77.08 Changes in Working Capital 20.06 -80.91 -54.24 -8.60 Cash after chg. in Working capital 320.75 164.20 150.47 145.59 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -67.44 -49.68 -33.30 -8.62 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -208.62 -246.14 -103.57 -85.25 Net Fixed Assets -347.18 -76.11 -42.39 Net Investments -97.40 -15.46 -24.58 Others 235.96 -154.57 -36.60 Cash from Financing Activity 300.63 128.16 17.50 32.20 Net Cash Inflow / Outflow 345.31 -3.47 31.10 83.93 Opening Cash & Equivalents 23.01 26.48 103.37 18.46 Closing Cash & Equivalent 368.32 23.01 134.46 103.37

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 216.96 189.92 82.28 64.30 16.40 13.43 12.05 ROA 12.03% 13.53% 13.07% 12.37% 8.44% 3.29% 1.23% ROE 13.85% 17.77% 27.07% 29.18% 23.80% 10.79% 4.23% ROCE 18.59% 22.16% 26.40% 23.15% 21.34% 13.98% 11.19% Fixed Asset Turnover 1.24 1.28 1.16 1.05 0.97 0.85 0.74 Receivable days 14.27 17.24 15.69 13.35 20.00 25.19 26.32 Inventory Days 6.02 6.44 6.67 6.89 9.10 10.22 12.69 Payable days 126.67 129.90 157.01 148.90 105.76 136.21 159.97 Cash Conversion Cycle -106.38 -106.23 -134.65 -128.65 -76.65 -100.80 -120.97 Total Debt/Equity 0.05 0.00 0.64 0.98 1.04 1.51 1.71 Interest Cover 29.63 11.93 6.73 4.62 2.75 1.50 1.26

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 206.85 178.30 64.70 57.36 ROA 12.15% 15.58% 7.70% 6.01% ROE 15.32% 23.02% 22.18% 19.27% ROCE 18.82% 22.14% 21.07% 16.66% Fixed Asset Turnover 1.10 1.09 0.96 0.87 Receivable days 14.34 17.49 15.04 12.37 Inventory Days 6.57 6.86 7.02 7.07 Payable days 130.95 128.08 153.08 153.57 Cash Conversion Cycle -110.04 -103.72 -131.01 -134.13 Total Debt/Equity 0.24 0.00 1.28 1.70 Interest Cover 25.42 8.42 4.04 2.76

Top Investors:

sbi healthcare opportunities fund

jm financial products limited

goldman sachs funds-goldman sachs india equity p

sbi life insurance co.ltd

mihir wire industries pvt ltd

dr navin ramji davda

jm financial and investment consultancy services

ramakant jagdish tibrewala

nitin manilal thakker

brijesh ramakant tibrewala

Annual Reports:

News Update:

No Latest News!

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