Nifty
Sensex
:
:
23412.60
74608.98
33.05 (0.14%)
49.74 (0.07%)

Business Support

Rating :
43/99

BSE: 544088 | NSE: MEDIASSIST

398.80
13-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  389
  •  405
  •  383.15
  •  389.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  171160
  •  68071211.3
  •  594.1
  •  293

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,983.59
  • 33.95
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,897.25
  • 0.50%
  • 3.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.61%
  • 1.12%
  • 14.10%
  • FII
  • DII
  • Others
  • 24.31%
  • 43.95%
  • 11.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.52
  • 12.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.43
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.07
  • 6.49

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
241.99
188.87
28.13%
239.68
185.97
28.88%
232.54
180.77
28.64%
190.56
167.71
13.62%
Expenses
193.73
148.13
30.78%
195.06
146.28
33.35%
192.83
142.31
35.50%
148.55
132.48
12.13%
EBITDA
48.26
40.74
18.46%
44.62
39.69
12.42%
39.72
38.46
3.28%
42.01
35.22
19.28%
EBIDTM
19.94%
21.57%
18.62%
21.34%
17.08%
21.27%
22.05%
21.00%
Other Income
1.25
7.77
-83.91%
7.56
4.43
70.65%
2.27
6.37
-64.36%
7.39
5.19
42.39%
Interest
0.65
4.36
-85.09%
8.39
2.49
236.95%
7.59
1.79
324.02%
4.78
1.65
189.70%
Depreciation
20.95
14.11
48.48%
21.13
14.42
46.53%
20.93
13.54
54.58%
14.11
13.71
2.92%
PBT
27.90
30.05
-7.15%
8.47
27.21
-68.87%
13.47
29.49
-54.32%
30.51
25.04
21.85%
Tax
-26.57
8.41
-
4.33
-2.73
-
5.40
8.53
-36.69%
7.88
5.97
31.99%
PAT
54.48
21.63
151.87%
4.14
29.93
-86.17%
8.07
20.96
-61.50%
22.63
19.07
18.67%
PATM
22.51%
11.45%
1.73%
16.10%
3.47%
11.60%
11.88%
11.37%
EPS
7.16
3.05
134.75%
0.56
4.19
-86.63%
1.12
2.99
-62.54%
3.18
2.68
18.66%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
904.77
723.32
634.73
504.93
393.81
322.74
318.59
406.05
341.39
Net Sales Growth
25.09%
13.96%
25.71%
28.22%
22.02%
1.30%
-21.54%
18.94%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
904.77
723.32
634.73
504.93
393.81
322.74
318.59
406.05
341.39
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
730.17
572.83
509.49
385.59
312.45
249.30
240.93
330.73
270.31
Power & Fuel Cost
-
4.44
5.26
3.84
2.66
2.43
4.22
3.15
2.64
% Of Sales
-
0.61%
0.83%
0.76%
0.68%
0.75%
1.32%
0.78%
0.77%
Employee Cost
-
305.86
254.53
197.69
155.68
143.26
134.88
136.17
109.25
% Of Sales
-
42.29%
40.10%
39.15%
39.53%
44.39%
42.34%
33.54%
32.00%
Manufacturing Exp.
-
65.10
70.00
61.10
55.38
32.93
28.86
25.38
20.11
% Of Sales
-
9.00%
11.03%
12.10%
14.06%
10.20%
9.06%
6.25%
5.89%
General & Admin Exp.
-
141.81
129.10
82.94
70.44
40.46
64.41
160.96
136.97
% Of Sales
-
19.61%
20.34%
16.43%
17.89%
12.54%
20.22%
39.64%
40.12%
Selling & Distn. Exp.
-
31.20
23.84
18.56
12.83
2.13
0.52
0.14
0.01
% Of Sales
-
4.31%
3.76%
3.68%
3.26%
0.66%
0.16%
0.03%
0.00%
Miscellaneous Exp.
-
24.42
26.77
21.44
15.45
28.09
8.04
4.93
1.32
% Of Sales
-
3.38%
4.22%
4.25%
3.92%
8.70%
2.52%
1.21%
0.39%
EBITDA
174.61
150.49
125.24
119.34
81.36
73.44
77.66
75.32
71.08
EBITDA Margin
19.30%
20.81%
19.73%
23.63%
20.66%
22.76%
24.38%
18.55%
20.82%
Other Income
18.47
27.38
26.40
14.02
28.07
24.84
11.86
4.35
10.59
Interest
21.41
10.30
3.17
2.99
2.95
5.73
3.73
4.28
3.55
Depreciation
77.12
55.78
43.08
26.77
28.41
31.52
26.33
24.82
18.93
PBT
80.35
111.79
105.39
103.61
78.08
61.04
59.45
50.58
59.20
Tax
-8.96
20.19
13.09
28.30
17.22
23.04
21.30
13.06
18.76
Tax Rate
-11.15%
18.06%
15.51%
27.31%
21.34%
37.75%
35.83%
33.27%
31.69%
PAT
89.32
90.96
69.06
75.33
63.47
38.01
38.15
26.19
40.44
PAT before Minority Interest
87.97
91.60
71.30
75.31
63.47
38.01
38.15
26.19
40.44
Minority Interest
-1.35
-0.64
-2.24
0.02
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.87%
12.58%
10.88%
14.92%
16.12%
11.78%
11.97%
6.45%
11.85%
PAT Growth
-2.48%
31.71%
-8.32%
18.69%
66.98%
-0.37%
45.67%
-35.24%
 
EPS
11.97
12.19
9.26
10.10
8.51
5.10
5.11
3.51
5.42

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
541.47
471.74
376.61
337.13
290.39
211.40
217.84
204.18
Share Capital
35.26
35.10
34.43
34.43
0.04
0.04
0.04
0.04
Total Reserves
498.48
428.15
331.06
294.81
284.78
205.79
212.34
197.41
Non-Current Liabilities
269.88
191.51
34.38
19.22
113.31
39.27
41.54
43.59
Secured Loans
13.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.18
0.16
0.14
Long Term Provisions
204.80
173.78
14.23
11.22
98.27
7.29
6.18
3.82
Current Liabilities
685.98
475.26
278.54
234.20
218.52
302.48
254.90
228.80
Trade Payables
30.75
42.60
36.43
29.02
33.49
38.93
65.74
49.12
Other Current Liabilities
325.57
263.36
229.89
198.56
171.67
188.90
134.75
124.67
Short Term Borrowings
133.33
0.00
0.08
0.00
0.00
71.75
52.30
52.30
Short Term Provisions
196.33
169.30
12.14
6.62
13.36
2.90
2.12
2.71
Total Liabilities
1,508.02
1,148.10
696.59
592.71
624.38
555.31
516.44
479.90
Net Block
306.11
246.48
171.49
98.70
119.29
137.53
142.10
132.12
Gross Block
532.79
436.98
318.96
236.53
231.05
218.01
211.27
176.48
Accumulated Depreciation
226.68
190.50
147.47
137.83
111.76
80.48
69.17
44.36
Non Current Assets
574.91
514.62
254.45
167.89
252.66
247.29
233.13
212.70
Capital Work in Progress
3.87
3.00
0.00
6.46
0.69
1.38
3.25
0.00
Non Current Investment
3.04
7.87
1.27
6.94
7.47
15.23
13.46
23.21
Long Term Loans & Adv.
244.30
249.85
76.56
54.00
125.11
90.85
73.73
51.52
Other Non Current Assets
17.59
7.42
5.14
1.80
0.10
2.29
0.58
5.85
Current Assets
933.10
633.48
442.13
424.82
370.48
308.01
283.31
267.20
Current Investments
271.05
68.96
42.73
194.50
103.09
56.68
74.58
68.01
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
221.36
178.63
127.16
118.77
121.08
143.72
90.19
97.66
Cash & Bank
185.06
163.91
211.52
62.53
114.73
39.13
13.56
12.02
Other Current Assets
255.63
32.33
30.68
22.12
31.58
68.48
104.98
89.51
Short Term Loans & Adv.
209.40
189.66
30.05
26.89
15.13
8.27
97.95
87.36
Net Current Assets
247.12
158.22
163.60
190.61
151.96
5.54
28.41
38.40
Total Assets
1,508.01
1,148.10
696.58
592.71
623.14
555.30
516.44
479.90

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
138.09
66.38
81.08
64.48
139.44
18.65
35.02
40.21
PBT
111.70
81.64
101.92
81.69
45.99
58.76
41.28
60.42
Adjustment
52.33
56.71
23.45
19.75
44.78
26.91
27.13
13.60
Changes in Working Capital
-27.45
-44.77
-5.15
5.70
16.22
-28.69
11.40
-11.63
Cash after chg. in Working capital
136.58
93.58
120.22
107.15
106.98
56.98
79.81
62.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.51
-27.19
-39.14
-42.67
32.46
-38.33
-44.79
-22.18
Other Direct Exp. Paid
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
Cash From Investing Activity
-218.24
-54.86
-10.49
-82.90
-60.80
-22.22
-21.08
-42.07
Net Fixed Assets
-65.87
-8.66
-6.93
-7.83
-3.26
-9.51
-14.38
Net Investments
12.78
-37.27
8.05
-9.29
-6.30
-12.63
23.79
Others
-165.15
-8.93
-11.61
-65.78
-51.24
-0.08
-30.49
Cash from Financing Activity
112.07
-14.76
-31.52
-30.37
-9.80
-11.75
-10.05
-6.85
Net Cash Inflow / Outflow
31.91
-3.24
39.07
-48.79
68.84
-15.32
3.90
-8.71
Opening Cash & Equivalents
50.93
53.94
14.60
63.39
-5.46
9.87
5.97
14.68
Closing Cash & Equivalent
83.01
50.93
53.94
14.60
63.39
-5.46
9.87
5.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
75.68
65.98
53.08
47.81
41.56
57461.67
58993.33
56414.29
ROA
6.90%
7.73%
11.68%
10.43%
6.44%
6.45%
5.26%
8.43%
ROE
18.38%
17.21%
21.68%
20.67%
15.49%
16.49%
12.78%
20.48%
ROCE
20.99%
20.64%
29.87%
26.66%
23.27%
22.17%
16.52%
24.45%
Fixed Asset Turnover
1.49
1.68
1.82
1.68
1.44
1.81
2.09
1.93
Receivable days
100.92
87.92
88.89
111.15
149.74
71.61
84.43
104.41
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
89.75
110.39
118.62
Cash Conversion Cycle
100.92
87.92
88.89
111.15
149.74
-18.14
-25.96
-14.20
Total Debt/Equity
0.28
0.00
0.00
0.00
0.00
0.35
0.25
0.27
Interest Cover
11.85
27.65
35.66
28.35
11.66
16.10
10.17
17.69

News Update:


  • Medi Assist Health - Quarterly Results
    10th May 2026, 00:00 AM

    Read More
  • Medi Assist Healthcare enters into strategic partnership with LawtonAsia
    27th Feb 2026, 16:15 PM

    Through this partnership, LawtonAsia is adopting Medi Assist’s AI-driven international health and travel insurance platform to streamline the claims experience

    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.