Nifty
Sensex
:
:
24625.05
80364.49
198.20 (0.81%)
554.84 (0.70%)

Hospital & Healthcare Services

Rating :
67/99

BSE: 543308 | NSE: KIMS

727.50
01-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  721.5
  •  740.1
  •  716.15
  •  723.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  235748
  •  172140781.85
  •  798.4
  •  474.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,068.09
  • 77.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,894.39
  • N/A
  • 13.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.11%
  • 0.22%
  • 11.58%
  • FII
  • DII
  • Others
  • 15.54%
  • 31.30%
  • 7.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.48
  • 17.94
  • 11.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.97
  • 16.11
  • 5.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.55
  • 13.83
  • 4.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.47

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
7.75
9.61
11.69
16.68
P/E Ratio
93.41
75.33
61.92
43.40
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
15.52
13.55
10.90
8.76
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
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
871.60
688.40
26.61%
796.90
633.80
25.73%
772.40
605.84
27.49%
777.30
652.48
19.13%
Expenses
679.00
509.00
33.40%
598.90
474.83
26.13%
585.20
458.71
27.58%
559.20
475.21
17.67%
EBITDA
192.60
179.40
7.36%
198.00
158.97
24.55%
187.20
147.12
27.24%
218.10
177.27
23.03%
EBIDTM
22.10%
26.06%
24.85%
25.08%
24.24%
24.28%
28.06%
27.17%
Other Income
7.10
4.60
54.35%
4.50
3.81
18.11%
17.80
3.25
447.69%
5.00
2.88
73.61%
Interest
32.60
17.90
82.12%
26.70
16.36
63.20%
25.70
12.43
106.76%
19.90
8.91
123.34%
Depreciation
53.40
39.00
36.92%
52.60
46.30
13.61%
44.70
35.38
26.34%
41.00
32.61
25.73%
PBT
113.70
127.10
-10.54%
134.00
100.12
33.84%
134.60
102.57
31.23%
162.20
138.64
16.99%
Tax
28.70
31.90
-10.03%
27.90
28.50
-2.11%
42.10
25.90
62.55%
41.50
37.32
11.20%
PAT
85.00
95.20
-10.71%
106.10
71.62
48.14%
92.50
76.67
20.65%
120.70
101.32
19.13%
PATM
9.75%
13.83%
13.31%
11.30%
11.98%
12.66%
15.53%
15.53%
EPS
1.96
2.16
-9.26%
2.54
1.64
54.88%
2.22
1.80
23.33%
2.68
2.30
16.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,218.20
3,035.10
2,498.20
2,197.68
1,650.83
1,329.94
1,122.64
567.14
511.82
419.68
351.03
Net Sales Growth
24.71%
21.49%
13.67%
33.13%
24.13%
18.47%
97.95%
10.81%
21.95%
19.56%
 
Cost Of Goods Sold
668.40
626.90
530.40
480.65
355.16
288.93
254.17
138.50
125.83
111.89
99.25
Gross Profit
2,549.80
2,408.20
1,967.80
1,717.03
1,295.67
1,041.01
868.48
428.64
386.00
307.79
251.78
GP Margin
79.23%
79.34%
78.77%
78.13%
78.49%
78.27%
77.36%
75.58%
75.42%
73.34%
71.73%
Total Expenditure
2,422.30
2,242.10
1,853.50
1,598.48
1,129.19
954.22
873.16
449.51
402.95
342.42
287.10
Power & Fuel Cost
-
52.20
49.00
43.69
25.83
24.31
24.29
14.18
13.68
12.15
11.99
% Of Sales
-
1.72%
1.96%
1.99%
1.56%
1.83%
2.16%
2.50%
2.67%
2.90%
3.42%
Employee Cost
-
499.50
422.40
346.44
261.91
220.21
198.05
97.97
80.72
69.23
55.65
% Of Sales
-
16.46%
16.91%
15.76%
15.87%
16.56%
17.64%
17.27%
15.77%
16.50%
15.85%
Manufacturing Exp.
-
898.90
715.80
597.29
420.59
366.51
336.25
167.43
149.25
127.52
97.80
% Of Sales
-
29.62%
28.65%
27.18%
25.48%
27.56%
29.95%
29.52%
29.16%
30.39%
27.86%
General & Admin Exp.
-
116.80
102.20
91.97
48.48
38.32
43.64
24.29
24.81
16.13
15.57
% Of Sales
-
3.85%
4.09%
4.18%
2.94%
2.88%
3.89%
4.28%
4.85%
3.84%
4.44%
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.
-
47.80
33.70
38.45
17.24
15.94
16.76
7.14
8.65
5.50
0.00
% Of Sales
-
1.57%
1.35%
1.75%
1.04%
1.20%
1.49%
1.26%
1.69%
1.31%
1.95%
EBITDA
795.90
793.00
644.70
599.20
521.64
375.72
249.48
117.63
108.87
77.26
63.93
EBITDA Margin
24.73%
26.13%
25.81%
27.27%
31.60%
28.25%
22.22%
20.74%
21.27%
18.41%
18.21%
Other Income
34.40
31.90
16.10
37.41
20.26
10.16
6.08
2.79
4.57
4.19
7.92
Interest
104.90
100.40
54.50
37.28
21.87
37.33
44.43
32.50
37.04
35.05
31.20
Depreciation
191.70
177.20
146.50
129.26
72.67
69.54
70.61
35.13
35.50
32.27
24.75
PBT
544.50
547.30
459.80
470.08
447.34
279.01
140.53
52.78
40.90
14.13
15.90
Tax
140.20
143.30
123.60
119.09
113.06
73.54
25.45
19.30
12.93
6.93
11.54
Tax Rate
25.75%
25.68%
26.88%
24.56%
25.27%
26.36%
18.11%
36.57%
31.61%
49.04%
72.58%
PAT
404.30
384.50
310.00
336.32
332.69
201.22
119.18
32.93
26.74
6.44
4.35
PAT before Minority Interest
376.50
414.80
335.90
365.81
343.80
205.48
115.07
33.48
27.97
7.20
4.36
Minority Interest
-27.80
-30.30
-25.90
-29.49
-11.11
-4.26
4.11
-0.55
-1.23
-0.76
-0.01
PAT Margin
12.56%
12.67%
12.41%
15.30%
20.15%
15.13%
10.62%
5.81%
5.22%
1.53%
1.24%
PAT Growth
17.25%
24.03%
-7.83%
1.09%
65.34%
68.84%
261.92%
23.15%
315.22%
48.05%
 
EPS
10.10
9.61
7.75
8.41
8.32
5.03
2.98
0.82
0.67
0.16
0.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
2,137.80
1,828.20
1,669.54
1,387.31
863.73
598.13
Share Capital
80.00
80.00
80.03
80.03
77.59
74.49
Total Reserves
2,057.80
1,748.20
1,589.51
1,307.28
786.14
523.33
Non-Current Liabilities
2,421.10
1,274.80
666.67
278.49
278.70
364.23
Secured Loans
1,638.20
922.80
492.54
137.66
184.60
268.72
Unsecured Loans
15.90
4.90
4.90
0.00
0.00
0.00
Long Term Provisions
33.50
27.40
23.63
17.05
16.06
13.71
Current Liabilities
836.20
451.90
296.47
215.00
278.32
218.81
Trade Payables
269.10
196.70
174.25
129.53
131.87
123.43
Other Current Liabilities
408.90
145.10
88.60
73.20
72.00
77.92
Short Term Borrowings
130.20
91.50
19.55
1.76
55.27
10.11
Short Term Provisions
28.00
18.60
14.06
10.51
19.19
7.35
Total Liabilities
5,676.10
3,819.80
2,901.10
1,904.13
1,433.21
1,194.48
Net Block
3,348.50
2,433.90
1,766.32
1,005.21
931.08
915.98
Gross Block
4,089.20
3,019.20
2,197.96
1,329.42
1,190.02
1,106.30
Accumulated Depreciation
740.70
585.30
431.64
324.21
258.94
190.33
Non Current Assets
4,978.80
3,272.50
2,423.47
1,510.74
982.02
974.64
Capital Work in Progress
1,213.80
600.10
476.93
20.76
9.24
2.23
Non Current Investment
77.10
74.40
0.00
332.48
0.00
0.00
Long Term Loans & Adv.
310.50
157.80
171.88
148.73
34.79
55.02
Other Non Current Assets
28.90
6.30
8.33
3.56
6.91
1.42
Current Assets
697.30
547.30
477.64
393.40
451.19
219.83
Current Investments
22.00
82.90
67.89
0.00
0.00
0.00
Inventories
64.00
49.40
42.87
36.43
24.09
30.38
Sundry Debtors
395.40
294.40
252.65
128.64
109.82
132.27
Cash & Bank
79.70
49.00
66.37
190.06
284.44
45.73
Other Current Assets
136.20
8.10
5.03
5.02
32.85
11.46
Short Term Loans & Adv.
124.20
63.50
42.83
33.24
19.97
10.10
Net Current Assets
-138.90
95.40
181.17
178.39
172.87
1.02
Total Assets
5,676.10
3,819.80
2,901.11
1,904.14
1,433.21
1,194.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
581.80
521.20
432.09
324.02
355.97
201.50
PBT
558.10
459.50
484.91
456.85
279.01
140.53
Adjustment
242.00
186.20
113.70
68.54
100.56
114.53
Changes in Working Capital
-76.90
15.70
-69.28
-74.47
14.15
0.12
Cash after chg. in Working capital
723.20
661.40
529.32
450.92
393.72
255.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.40
-140.20
-97.23
-126.90
-37.74
-53.67
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
0.00
0.00
Cash From Investing Activity
-1,116.20
-752.60
-546.89
-411.52
-354.18
-124.71
Net Fixed Assets
-385.50
-395.01
-64.99
-57.47
-68.27
Net Investments
-163.50
-236.26
-284.03
-328.79
-35.26
Others
-567.20
-121.33
-197.87
-25.26
-250.65
Cash from Financing Activity
543.10
216.70
19.64
61.00
9.82
-44.34
Net Cash Inflow / Outflow
8.70
-14.70
-95.17
-26.50
11.62
32.45
Opening Cash & Equivalents
46.90
61.60
25.63
52.13
40.51
8.06
Closing Cash & Equivalent
56.00
46.90
61.61
25.63
52.13
40.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
53.45
45.70
41.72
173.35
111.32
80.25
ROA
8.74%
10.00%
15.23%
20.60%
15.64%
9.97%
ROE
20.92%
19.21%
23.93%
30.55%
28.12%
20.22%
ROCE
19.04%
20.25%
27.84%
35.69%
30.82%
21.17%
Fixed Asset Turnover
0.85
0.96
1.25
1.31
1.16
1.07
Receivable days
41.48
39.96
31.66
26.36
33.22
41.54
Inventory Days
6.82
6.74
6.58
6.69
7.47
9.30
Payable days
135.60
127.64
115.35
134.33
161.26
46.79
Cash Conversion Cycle
-87.31
-80.93
-77.10
-101.27
-120.57
4.06
Total Debt/Equity
0.89
0.57
0.32
0.12
0.31
0.54
Interest Cover
6.56
9.43
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.