Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Hospital & Healthcare Services

Rating :
66/99

BSE: 543654 | NSE: MEDANTA

1328.80
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1304
  •  1334.7
  •  1303
  •  1304.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160002
  •  212105480.7
  •  1456.5
  •  935.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,698.05
  • 66.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,903.60
  • 0.04%
  • 10.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.01%
  • 7.31%
  • 6.48%
  • FII
  • DII
  • Others
  • 11.54%
  • 11.32%
  • 30.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 20.61
  • 10.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.06
  • 34.30
  • 6.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.96
  • 75.63
  • 13.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 63.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 32.30

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
17.92
23.88
29.19
33.47
P/E Ratio
74.15
55.64
45.52
39.70
Revenue
3692.32
4378.99
5071.05
5778.89
EBITDA
877.06
1049.86
1270.95
1473.97
Net Income
481.44
637.27
778.84
900.24
ROA
10.62
11.82
12.29
12.52
P/B Ratio
10.54
8.86
7.46
6.36
ROE
15.3
17.05
17.59
17.21
FCFF
-10.66
94.98
168.22
181.38
FCFF Yield
Net Debt
-404.6
-622.24
-725.86
-610.66
BVPS
126.08
149.91
178.23
208.78

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
1,030.84
861.08
19.71%
931.25
808.63
15.16%
943.44
836.45
12.79%
956.55
850.45
12.48%
Expenses
803.85
674.75
19.13%
706.56
629.28
12.28%
705.67
620.51
13.72%
728.27
631.09
15.40%
EBITDA
226.98
186.32
21.82%
224.69
179.35
25.28%
237.76
215.95
10.10%
228.29
219.36
4.07%
EBIDTM
22.02%
21.64%
24.13%
22.18%
25.20%
25.82%
23.87%
25.79%
Other Income
20.46
21.93
-6.70%
22.93
27.42
-16.37%
16.02
18.08
-11.39%
18.22
14.24
27.95%
Interest
13.79
17.98
-23.30%
15.03
18.23
-17.55%
16.27
17.68
-7.98%
15.97
20.09
-20.51%
Depreciation
45.11
46.62
-3.24%
49.25
45.45
8.36%
48.45
43.98
10.16%
49.43
42.91
15.19%
PBT
208.14
143.65
44.89%
133.44
143.09
-6.74%
189.07
172.37
9.69%
181.10
170.60
6.15%
Tax
49.16
37.39
31.48%
32.06
15.74
103.68%
46.21
48.82
-5.35%
50.28
45.44
10.65%
PAT
158.98
106.26
49.61%
101.38
127.35
-20.39%
142.86
123.54
15.64%
130.82
125.16
4.52%
PATM
15.42%
12.34%
10.89%
15.75%
15.14%
14.77%
13.68%
14.72%
EPS
5.92
3.96
49.49%
3.78
4.74
-20.25%
5.32
4.61
15.40%
4.87
4.66
4.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Net Sales
3,862.08
3,692.32
3,275.11
2,709.88
2,167.30
1,446.74
1,500.42
1,382.05
1,194.25
Net Sales Growth
15.06%
12.74%
20.86%
25.03%
49.81%
-3.58%
8.56%
15.73%
 
Cost Of Goods Sold
909.87
879.67
759.36
615.24
532.97
343.66
324.83
363.07
321.97
Gross Profit
2,952.21
2,812.65
2,515.75
2,094.63
1,634.32
1,103.09
1,175.59
1,018.98
872.28
GP Margin
76.44%
76.18%
76.81%
77.30%
75.41%
76.25%
78.35%
73.73%
73.04%
Total Expenditure
2,944.35
2,832.02
2,466.17
2,073.63
1,709.22
1,249.84
1,308.78
1,080.57
931.57
Power & Fuel Cost
-
62.12
59.91
57.12
47.06
38.56
34.60
29.22
26.68
% Of Sales
-
1.68%
1.83%
2.11%
2.17%
2.67%
2.31%
2.11%
2.23%
Employee Cost
-
822.41
732.89
635.65
567.96
466.34
538.78
471.87
422.13
% Of Sales
-
22.27%
22.38%
23.46%
26.21%
32.23%
35.91%
34.14%
35.35%
Manufacturing Exp.
-
653.26
560.63
422.07
361.45
231.24
139.21
29.97
19.90
% Of Sales
-
17.69%
17.12%
15.58%
16.68%
15.98%
9.28%
2.17%
1.67%
General & Admin Exp.
-
346.51
303.03
266.49
185.54
146.23
252.56
101.94
74.75
% Of Sales
-
9.38%
9.25%
9.83%
8.56%
10.11%
16.83%
7.38%
6.26%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
68.05
50.35
77.06
14.24
23.82
18.80
84.50
66.14
% Of Sales
-
1.84%
1.54%
2.84%
0.66%
1.65%
1.25%
6.11%
5.54%
EBITDA
917.72
860.30
808.94
636.25
458.08
196.90
191.64
301.48
262.68
EBITDA Margin
23.76%
23.30%
24.70%
23.48%
21.14%
13.61%
12.77%
21.81%
22.00%
Other Income
77.63
104.96
74.66
49.29
38.52
31.41
43.84
45.34
35.85
Interest
61.06
74.35
83.78
86.33
86.32
72.64
56.56
14.30
8.92
Depreciation
192.24
193.75
172.73
149.91
129.71
123.21
115.04
70.38
63.67
PBT
711.75
697.15
627.10
449.29
280.56
32.47
63.89
262.14
225.95
Tax
177.71
165.94
149.04
123.21
84.36
3.66
27.54
91.93
79.30
Tax Rate
24.97%
25.64%
23.77%
27.42%
30.07%
11.27%
43.11%
35.07%
35.10%
PAT
534.04
481.44
478.19
326.08
196.20
28.81
36.35
170.23
147.18
PAT before Minority Interest
534.17
481.32
478.06
326.08
196.20
28.81
36.35
170.21
146.65
Minority Interest
0.13
0.12
0.13
0.00
0.00
0.00
0.00
0.02
0.53
PAT Margin
13.83%
13.04%
14.60%
12.03%
9.05%
1.99%
2.42%
12.32%
12.32%
PAT Growth
10.73%
0.68%
46.65%
66.20%
581.01%
-20.74%
-78.65%
15.66%
 
EPS
19.87
17.91
17.79
12.13
7.30
1.07
1.35
6.33
5.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
3,386.41
2,905.63
2,428.21
1,616.01
1,382.34
1,349.54
Share Capital
53.72
53.70
53.64
50.64
82.09
81.84
Total Reserves
3,332.44
2,847.54
2,369.43
1,559.84
1,267.93
1,219.26
Non-Current Liabilities
726.88
719.42
1,089.49
1,586.27
1,299.73
1,008.81
Secured Loans
264.10
235.96
659.47
717.17
551.43
605.52
Unsecured Loans
0.00
47.51
77.65
50.46
26.27
0.00
Long Term Provisions
66.17
57.74
54.04
555.12
460.70
85.81
Current Liabilities
618.82
617.73
572.55
419.48
404.66
357.66
Trade Payables
194.81
186.78
194.69
134.33
131.55
130.74
Other Current Liabilities
376.61
394.48
352.09
265.84
245.40
207.99
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
47.40
36.48
25.78
19.31
27.72
18.93
Total Liabilities
4,733.21
4,242.75
4,090.25
3,621.76
3,086.73
2,716.01
Net Block
2,514.01
2,235.91
2,050.09
1,775.86
1,615.67
1,703.11
Gross Block
3,604.50
3,145.64
2,877.28
2,457.99
2,172.59
2,140.90
Accumulated Depreciation
1,090.50
909.73
827.19
682.13
556.92
437.79
Non Current Assets
3,200.08
2,734.02
2,510.77
2,810.03
2,584.60
2,237.41
Capital Work in Progress
533.34
387.54
326.98
439.25
463.82
381.73
Non Current Investment
2.71
0.05
0.05
0.05
0.05
0.00
Long Term Loans & Adv.
119.88
92.87
99.61
583.22
485.93
128.04
Other Non Current Assets
30.15
17.65
34.05
11.64
19.13
24.53
Current Assets
1,533.12
1,508.73
1,579.49
811.73
502.13
478.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
67.14
66.85
60.37
53.39
39.76
38.52
Sundry Debtors
291.86
215.31
194.20
180.20
133.63
149.15
Cash & Bank
1,122.34
1,175.28
1,278.10
511.81
289.30
250.12
Other Current Assets
51.79
17.18
18.99
46.10
39.45
40.80
Short Term Loans & Adv.
27.98
34.11
27.82
20.23
16.05
8.60
Net Current Assets
914.31
891.00
1,006.93
392.24
97.47
120.93
Total Assets
4,733.20
4,242.75
4,090.26
3,621.76
3,086.73
2,716.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
623.76
612.08
644.52
311.26
241.77
175.07
PBT
647.26
627.10
449.29
280.56
32.46
63.89
Adjustment
240.44
208.36
198.55
195.49
189.11
165.28
Changes in Working Capital
-99.70
-45.91
102.82
-66.77
36.59
2.07
Cash after chg. in Working capital
788.00
789.55
750.66
409.28
258.17
231.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-164.24
-177.46
-106.14
-98.02
-16.40
-56.18
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
-720.94
-440.80
-342.35
-420.88
-239.15
-87.07
Net Fixed Assets
-528.63
-1,223.87
-131.36
-58.22
-4.23
Net Investments
-3.91
403.39
-30.97
-108.47
-125.05
Others
-188.40
379.68
-180.02
-254.19
-109.87
Cash from Financing Activity
-97.23
-513.92
345.64
159.59
-80.72
-0.88
Net Cash Inflow / Outflow
-194.41
-342.63
647.81
49.97
-78.11
87.12
Opening Cash & Equivalents
424.61
767.24
119.43
69.47
147.57
60.45
Closing Cash & Equivalent
230.20
424.61
767.24
119.43
69.47
147.57

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
126.07
108.05
90.35
63.60
53.14
257.09
ROA
10.72%
11.47%
8.46%
5.85%
0.99%
1.46%
ROE
15.31%
17.96%
16.17%
13.40%
2.23%
2.92%
ROCE
20.50%
21.56%
18.71%
16.38%
5.26%
6.20%
Fixed Asset Turnover
1.09
1.09
1.02
0.94
0.67
0.86
Receivable days
25.07
22.82
25.21
26.43
35.67
38.11
Inventory Days
6.62
7.09
7.66
7.84
9.87
7.52
Payable days
79.17
91.68
97.60
91.04
139.29
40.14
Cash Conversion Cycle
-47.48
-61.77
-64.72
-56.77
-93.75
5.49
Total Debt/Equity
0.10
0.14
0.35
0.52
0.48
0.48
Interest Cover
9.71
8.48
6.20
4.25
1.45
2.13

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.