Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

Hospital & Healthcare Services

Rating :
64/99

BSE: 543308 | NSE: KIMS

626.85
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  625.05
  •  640
  •  623
  •  623.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  944485
  •  595741846.4
  •  708
  •  412

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,094.71
  • 64.78
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,921.01
  • N/A
  • 11.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.82%
  • 0.19%
  • 11.24%
  • FII
  • DII
  • Others
  • 15.44%
  • 31.55%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.53
  • 17.35
  • 14.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.64
  • 20.92
  • 4.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.32
  • 21.08
  • -2.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.22

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
7.75
9.61
11.69
16.68
P/E Ratio
80.88
65.23
53.62
37.58
Revenue
2498
3035
3970
5034
EBITDA
640
783
987
1306
Net Income
310
385
465
671
ROA
9.1
8
7.6
9.4
P/B Ratio
13.44
11.73
9.44
7.58
ROE
17.73
19.39
18.72
21.5
FCFF
-184
-542
305
568
FCFF Yield
-0.64
-1.88
1.06
1.97
Net Debt
1223
2455
1652
1341
BVPS
46.65
53.44
66.4
82.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
796.90
633.80
25.73%
772.40
605.80
27.50%
777.30
652.50
19.13%
688.40
606.00
13.60%
Expenses
598.90
474.80
26.14%
585.20
458.80
27.55%
559.20
475.20
17.68%
509.00
448.90
13.39%
EBITDA
198.00
159.00
24.53%
187.20
147.00
27.35%
218.10
177.30
23.01%
179.40
157.10
14.19%
EBIDTM
24.85%
25.09%
24.24%
24.27%
28.06%
27.17%
26.06%
25.92%
Other Income
4.50
3.80
18.42%
17.80
3.30
439.39%
5.00
2.90
72.41%
4.60
3.10
48.39%
Interest
26.70
16.40
62.80%
25.70
12.40
107.26%
19.90
8.90
123.60%
17.90
9.30
92.47%
Depreciation
52.60
46.30
13.61%
44.70
35.40
26.27%
41.00
32.60
25.77%
39.00
32.30
20.74%
PBT
134.00
100.10
33.87%
134.60
102.50
31.32%
162.20
138.70
16.94%
127.10
118.60
7.17%
Tax
27.90
28.50
-2.11%
42.10
25.90
62.55%
41.50
37.40
10.96%
31.90
31.90
0.00%
PAT
106.10
71.60
48.18%
92.50
76.60
20.76%
120.70
101.30
19.15%
95.20
86.70
9.80%
PATM
13.31%
11.30%
11.98%
12.64%
15.53%
15.52%
13.83%
14.31%
EPS
2.54
1.64
54.88%
2.22
1.79
24.02%
2.68
2.30
16.52%
2.16
2.02
6.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,035.00
2,498.14
2,197.68
1,650.83
1,329.94
1,122.64
567.14
511.82
419.68
351.03
293.76
Net Sales Growth
21.49%
13.67%
33.13%
24.13%
18.47%
97.95%
10.81%
21.95%
19.56%
19.50%
 
Cost Of Goods Sold
627.00
530.29
480.65
355.16
288.93
254.17
138.50
125.83
111.89
99.25
86.64
Gross Profit
2,408.00
1,967.85
1,717.03
1,295.67
1,041.01
868.48
428.64
386.00
307.79
251.78
207.11
GP Margin
79.34%
78.77%
78.13%
78.49%
78.27%
77.36%
75.58%
75.42%
73.34%
71.73%
70.50%
Total Expenditure
2,252.30
1,853.27
1,598.48
1,129.19
954.22
873.16
449.51
402.95
342.42
287.10
232.99
Power & Fuel Cost
-
49.03
43.69
25.83
24.31
24.29
14.18
13.68
12.15
11.99
8.93
% Of Sales
-
1.96%
1.99%
1.56%
1.83%
2.16%
2.50%
2.67%
2.90%
3.42%
3.04%
Employee Cost
-
422.37
346.44
261.91
220.21
198.05
97.97
80.72
69.23
55.65
43.45
% Of Sales
-
16.91%
15.76%
15.87%
16.56%
17.64%
17.27%
15.77%
16.50%
15.85%
14.79%
Manufacturing Exp.
-
715.64
597.29
420.59
366.51
336.25
167.43
149.25
127.52
97.80
79.88
% Of Sales
-
28.65%
27.18%
25.48%
27.56%
29.95%
29.52%
29.16%
30.39%
27.86%
27.19%
General & Admin Exp.
-
102.22
91.97
48.48
38.32
43.64
24.29
24.81
16.13
15.57
11.32
% Of Sales
-
4.09%
4.18%
2.94%
2.88%
3.89%
4.28%
4.85%
3.84%
4.44%
3.85%
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.
-
33.72
38.45
17.24
15.94
16.76
7.14
8.65
5.50
6.84
0.00
% Of Sales
-
1.35%
1.75%
1.04%
1.20%
1.49%
1.26%
1.69%
1.31%
1.95%
0.94%
EBITDA
782.70
644.87
599.20
521.64
375.72
249.48
117.63
108.87
77.26
63.93
60.77
EBITDA Margin
25.79%
25.81%
27.27%
31.60%
28.25%
22.22%
20.74%
21.27%
18.41%
18.21%
20.69%
Other Income
31.90
16.16
37.41
20.26
10.16
6.08
2.79
4.57
4.19
7.92
2.94
Interest
90.20
54.57
37.28
21.87
37.33
44.43
32.50
37.04
35.05
31.20
15.07
Depreciation
177.30
146.55
129.26
72.67
69.54
70.61
35.13
35.50
32.27
24.75
20.97
PBT
557.90
459.91
470.08
447.34
279.01
140.53
52.78
40.90
14.13
15.90
27.67
Tax
143.40
123.63
119.09
113.06
73.54
25.45
19.30
12.93
6.93
11.54
9.46
Tax Rate
25.70%
26.88%
24.56%
25.27%
26.36%
18.11%
36.57%
31.61%
49.04%
72.58%
34.19%
PAT
414.50
310.15
336.32
332.69
201.22
119.18
32.93
26.74
6.44
4.35
18.21
PAT before Minority Interest
384.50
336.01
365.81
343.80
205.48
115.07
33.48
27.97
7.20
4.36
18.21
Minority Interest
-30.00
-25.86
-29.49
-11.11
-4.26
4.11
-0.55
-1.23
-0.76
-0.01
0.00
PAT Margin
13.66%
12.42%
15.30%
20.15%
15.13%
10.62%
5.81%
5.22%
1.53%
1.24%
6.20%
PAT Growth
23.29%
-7.78%
1.09%
65.34%
68.84%
261.92%
23.15%
315.22%
48.05%
-76.11%
 
EPS
10.36
7.75
8.41
8.32
5.03
2.98
0.82
0.67
0.16
0.11
0.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,828.36
1,669.54
1,387.31
863.73
598.13
Share Capital
80.03
80.03
80.03
77.59
74.49
Total Reserves
1,748.33
1,589.51
1,307.28
786.14
523.33
Non-Current Liabilities
1,274.57
666.67
278.49
278.70
364.23
Secured Loans
922.74
492.54
137.66
184.60
268.72
Unsecured Loans
4.90
4.90
0.00
0.00
0.00
Long Term Provisions
27.42
23.63
17.05
16.06
13.71
Current Liabilities
452.29
296.47
215.00
278.32
218.81
Trade Payables
197.15
174.25
129.53
131.87
123.43
Other Current Liabilities
145.06
88.60
73.20
72.00
77.92
Short Term Borrowings
91.47
19.55
1.76
55.27
10.11
Short Term Provisions
18.61
14.06
10.51
19.19
7.35
Total Liabilities
3,820.10
2,901.10
1,904.13
1,433.21
1,194.48
Net Block
2,433.91
1,766.32
1,005.21
931.08
915.98
Gross Block
3,019.09
2,197.96
1,329.42
1,190.02
1,106.30
Accumulated Depreciation
585.18
431.64
324.21
258.94
190.33
Non Current Assets
3,272.66
2,423.47
1,510.74
982.02
974.64
Capital Work in Progress
600.09
476.93
20.76
9.24
2.23
Non Current Investment
74.43
0.00
332.48
0.00
0.00
Long Term Loans & Adv.
157.86
171.88
148.73
34.79
55.02
Other Non Current Assets
6.37
8.33
3.56
6.91
1.42
Current Assets
547.44
477.64
393.40
451.19
219.83
Current Investments
82.97
67.89
0.00
0.00
0.00
Inventories
49.44
42.87
36.43
24.09
30.38
Sundry Debtors
294.40
252.65
128.64
109.82
132.27
Cash & Bank
49.01
66.37
190.06
284.44
45.73
Other Current Assets
71.61
5.03
5.02
12.88
11.46
Short Term Loans & Adv.
63.45
42.83
33.24
19.97
10.10
Net Current Assets
95.15
181.17
178.39
172.87
1.02
Total Assets
3,820.10
2,901.11
1,904.14
1,433.21
1,194.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
521.09
432.09
324.02
355.97
201.50
PBT
459.64
484.91
456.85
279.01
140.53
Adjustment
186.17
113.70
68.54
100.56
114.53
Changes in Working Capital
15.43
-69.28
-74.47
14.15
0.12
Cash after chg. in Working capital
661.24
529.32
450.92
393.72
255.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-140.15
-97.23
-126.90
-37.74
-53.67
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
-752.56
-546.89
-411.52
-354.18
-124.71
Net Fixed Assets
-395.18
-64.99
-57.47
-68.27
Net Investments
-236.25
-284.03
-328.79
-35.26
Others
-121.13
-197.87
-25.26
-250.65
Cash from Financing Activity
216.75
19.64
61.00
9.82
-44.34
Net Cash Inflow / Outflow
-14.72
-95.17
-26.50
11.62
32.45
Opening Cash & Equivalents
61.61
25.63
52.13
40.51
8.06
Closing Cash & Equivalent
46.89
61.61
25.63
52.13
40.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
45.69
41.72
173.35
111.32
80.25
ROA
10.00%
15.23%
20.60%
15.64%
9.97%
ROE
19.21%
23.93%
30.55%
28.12%
20.22%
ROCE
20.26%
27.84%
35.69%
30.82%
21.17%
Fixed Asset Turnover
0.96
1.25
1.31
1.16
1.07
Receivable days
39.96
31.66
26.36
33.22
41.54
Inventory Days
6.74
6.58
6.69
7.47
9.30
Payable days
127.82
115.35
134.33
161.26
46.79
Cash Conversion Cycle
-81.11
-77.10
-101.27
-120.57
4.06
Total Debt/Equity
0.57
0.32
0.12
0.31
0.54
Interest Cover
9.42
14.01
21.89
8.47
4.16

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.