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

Retailing

Rating :
62/99

BSE: 543427 | NSE: MEDPLUS

746.65
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  741.8
  •  752.45
  •  732
  •  741.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  81368
  •  60279738.05
  •  1045.3
  •  634.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,935.17
  • 49.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,567.95
  • N/A
  • 5.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.32%
  • 3.18%
  • 12.59%
  • FII
  • DII
  • Others
  • 16.43%
  • 23.64%
  • 3.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.86
  • 10.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.04
  • 12.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.67
  • 44.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 136.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.45

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
12.57
17.01
21.56
26.68
P/E Ratio
59.40
43.89
34.63
27.99
Revenue
6136.05
6639.57
7484.12
8539.56
EBITDA
487.16
585.17
694.23
808.3
Net Income
150.32
203.13
258.1
318.68
ROA
4.72
5.77
6.14
8.44
P/B Ratio
5.13
4.60
4.10
3.61
ROE
9.06
11.13
12.35
13.7
FCFF
494.96
419.24
466.93
558.79
FCFF Yield
4.85
4.11
4.57
5.47
Net Debt
752.58
-622.1
-799.8
-1038.45
BVPS
145.42
162.21
182.2
206.85

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
1,542.63
1,488.83
3.61%
1,509.61
1,490.50
1.28%
1,561.45
1,441.47
8.32%
1,576.17
1,408.59
11.90%
Expenses
1,411.90
1,395.06
1.21%
1,373.24
1,384.63
-0.82%
1,428.92
1,349.69
5.87%
1,451.73
1,323.50
9.69%
EBITDA
130.73
93.76
39.43%
136.37
105.87
28.81%
132.52
91.78
44.39%
124.44
85.09
46.25%
EBIDTM
8.47%
6.30%
9.03%
7.10%
8.49%
6.37%
7.89%
6.04%
Other Income
15.02
8.71
72.45%
15.79
10.46
50.96%
12.52
9.79
27.89%
11.60
10.37
11.86%
Interest
27.36
24.66
10.95%
26.84
25.13
6.80%
25.97
24.50
6.00%
25.12
23.54
6.71%
Depreciation
65.62
60.03
9.31%
64.21
59.21
8.44%
62.47
57.11
9.39%
63.14
55.47
13.83%
PBT
52.77
17.79
196.63%
61.12
31.99
91.06%
56.60
19.96
183.57%
47.78
16.44
190.63%
Tax
10.42
3.44
202.91%
9.80
-1.58
-
10.73
6.26
71.41%
9.08
1.90
377.89%
PAT
42.34
14.34
195.26%
51.32
33.56
52.92%
45.87
13.71
234.57%
38.70
14.54
166.16%
PATM
2.74%
0.96%
3.40%
2.25%
2.94%
0.95%
2.46%
1.03%
EPS
3.54
1.20
195.00%
4.29
2.79
53.76%
3.83
1.15
233.04%
3.24
1.22
165.57%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
6,189.86
6,136.05
5,624.85
4,557.58
3,779.28
3,069.27
2,870.60
Net Sales Growth
6.18%
9.09%
23.42%
20.59%
23.13%
6.92%
 
Cost Of Goods Sold
4,620.83
4,640.66
4,391.63
3,557.69
2,982.37
2,425.24
2,336.54
Gross Profit
1,569.03
1,495.39
1,233.23
999.89
796.90
644.03
534.07
GP Margin
25.35%
24.37%
21.92%
21.94%
21.09%
20.98%
18.60%
Total Expenditure
5,665.79
5,632.59
5,253.56
4,276.21
3,490.40
2,840.05
2,736.93
Power & Fuel Cost
-
52.74
45.50
31.71
17.78
13.29
13.70
% Of Sales
-
0.86%
0.81%
0.70%
0.47%
0.43%
0.48%
Employee Cost
-
726.02
625.52
545.13
393.92
338.65
272.40
% Of Sales
-
11.83%
11.12%
11.96%
10.42%
11.03%
9.49%
Manufacturing Exp.
-
11.48
9.11
6.19
4.57
6.18
8.28
% Of Sales
-
0.19%
0.16%
0.14%
0.12%
0.20%
0.29%
General & Admin Exp.
-
90.50
76.56
62.06
39.66
24.88
21.00
% Of Sales
-
1.47%
1.36%
1.36%
1.05%
0.81%
0.73%
Selling & Distn. Exp.
-
103.36
98.28
67.76
47.35
29.27
47.58
% Of Sales
-
1.68%
1.75%
1.49%
1.25%
0.95%
1.66%
Miscellaneous Exp.
-
7.82
6.96
5.67
4.75
2.54
37.43
% Of Sales
-
0.13%
0.12%
0.12%
0.13%
0.08%
1.30%
EBITDA
524.06
503.46
371.29
281.37
288.88
229.22
133.67
EBITDA Margin
8.47%
8.20%
6.60%
6.17%
7.64%
7.47%
4.66%
Other Income
54.93
48.62
40.01
46.08
31.36
21.55
17.28
Interest
105.29
118.95
113.65
98.72
82.94
67.40
46.80
Depreciation
255.44
249.84
224.21
181.56
119.36
88.27
74.81
PBT
218.27
183.29
73.44
47.16
117.94
95.10
29.36
Tax
40.03
33.06
7.87
-2.94
23.23
31.99
27.57
Tax Rate
18.34%
18.04%
10.72%
-6.23%
19.70%
33.64%
93.90%
PAT
178.23
150.32
65.48
49.76
95.81
63.86
1.79
PAT before Minority Interest
178.33
150.23
65.58
50.10
94.72
63.11
1.79
Minority Interest
0.10
0.09
-0.10
-0.34
1.09
0.75
0.00
PAT Margin
2.88%
2.45%
1.16%
1.09%
2.54%
2.08%
0.06%
PAT Growth
134.05%
129.57%
31.59%
-48.06%
50.03%
3,467.60%
 
EPS
14.89
12.56
5.47
4.16
8.00
5.34
0.15

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
1,740.56
1,577.93
1,491.18
1,417.77
730.55
527.80
Share Capital
23.94
23.91
23.86
23.86
0.45
0.19
Total Reserves
1,690.32
1,523.66
1,436.88
1,382.52
681.45
291.47
Non-Current Liabilities
991.72
849.44
797.40
647.39
381.01
298.35
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
83.07
65.42
61.33
94.94
18.35
17.74
Current Liabilities
624.57
574.85
476.58
559.01
444.84
481.09
Trade Payables
298.96
253.03
260.14
246.23
148.09
234.15
Other Current Liabilities
241.24
241.81
189.35
148.29
111.39
122.35
Short Term Borrowings
0.00
0.00
0.00
142.68
135.24
105.05
Short Term Provisions
84.37
80.00
27.09
21.80
50.12
19.54
Total Liabilities
3,356.19
3,001.65
2,764.48
2,623.65
1,556.95
1,308.54
Net Block
1,296.37
1,241.83
1,137.96
798.73
517.30
419.46
Gross Block
2,051.45
1,861.94
1,615.62
1,114.11
739.16
689.67
Accumulated Depreciation
755.08
620.11
477.66
315.38
221.86
270.21
Non Current Assets
1,464.69
1,385.18
1,283.77
991.95
603.97
492.76
Capital Work in Progress
16.27
11.08
25.47
20.45
5.54
4.94
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
149.02
126.42
120.19
172.75
81.08
68.33
Other Non Current Assets
3.03
5.85
0.15
0.02
0.05
0.04
Current Assets
1,891.49
1,616.46
1,480.72
1,631.71
952.98
815.78
Current Investments
0.00
0.00
0.03
0.03
0.03
0.25
Inventories
1,345.10
1,340.23
1,144.09
914.98
749.96
643.55
Sundry Debtors
13.27
17.50
8.65
6.04
5.37
6.40
Cash & Bank
367.22
141.68
283.83
34.41
118.59
140.69
Other Current Assets
165.91
11.22
9.91
31.74
79.03
24.87
Short Term Loans & Adv.
150.61
105.82
34.20
644.51
71.34
18.16
Net Current Assets
1,266.92
1,041.62
1,004.14
1,072.70
508.14
334.69
Total Assets
3,356.18
3,001.64
2,764.49
2,623.66
1,556.95
1,308.54

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
540.43
143.74
90.41
169.89
2.89
-6.59
PBT
183.29
73.44
47.16
117.94
95.10
29.36
Adjustment
353.76
330.62
272.76
187.88
182.28
155.41
Changes in Working Capital
48.61
-231.10
-215.58
-102.37
-245.77
-176.50
Cash after chg. in Working capital
585.65
172.96
104.34
203.45
31.61
8.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.23
-29.22
-13.94
-33.56
-28.71
-14.86
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
-317.61
-82.80
429.44
-703.13
-34.55
-27.55
Net Fixed Assets
-14.93
-19.01
-111.19
-80.06
-17.76
Net Investments
-5.72
-5.35
-498.71
-9.95
-27.41
Others
-296.96
-58.44
1,039.34
-613.12
10.62
Cash from Financing Activity
-227.98
-198.10
-170.25
440.43
-5.63
89.83
Net Cash Inflow / Outflow
-5.16
-137.17
349.60
-92.81
-37.28
55.69
Opening Cash & Equivalents
91.21
228.38
-121.23
-28.42
8.87
-46.82
Closing Cash & Equivalent
86.05
91.21
228.38
-121.23
-28.42
8.87

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
143.22
129.47
122.44
117.89
3044.19
15034.43
ROA
4.73%
2.27%
1.86%
4.51%
4.40%
0.18%
ROE
9.21%
4.36%
3.50%
9.07%
12.96%
0.59%
ROCE
18.22%
12.19%
9.56%
16.56%
21.69%
14.34%
Fixed Asset Turnover
3.18
3.28
3.39
4.13
4.38
6.75
Receivable days
0.90
0.84
0.58
0.54
0.69
0.96
Inventory Days
78.76
79.52
81.27
79.28
81.18
65.97
Payable days
21.71
21.33
25.98
24.13
28.76
24.12
Cash Conversion Cycle
57.95
59.03
55.87
55.69
53.10
42.81
Total Debt/Equity
0.00
0.00
0.00
0.10
0.20
0.36
Interest Cover
2.54
1.65
1.48
2.42
2.41
1.63

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.