Nifty
Sensex
:
:
23719.30
75415.35
64.60 (0.27%)
231.99 (0.31%)

Finance - Investment

Rating :
51/99

BSE: 532915 | NSE: RELIGARE

229.96
21-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  229.2
  •  233
  •  227.01
  •  228.52
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1094883
  •  252092486.72
  •  295
  •  196.51

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,634.84
  • 88.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,232.75
  • N/A
  • 2.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.27%
  • 21.15%
  • 28.49%
  • FII
  • DII
  • Others
  • 7.85%
  • 7.07%
  • 5.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.66
  • 24.16
  • 16.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -24.04
  • -8.44
  • -1.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -65.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.09
  • 45.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.75
  • 3.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 23.96
  • 22.15

Earnings Forecasts:

(Updated: 16-05-2026)
Description
2024
2025
2026
2027
Adj EPS
P/E Ratio
Revenue
EBITDA
Net Income
ROA
P/B Ratio
ROE
FCFF
FCFF Yield
Net Debt
BVPS

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
2,467.42
2,041.86
20.84%
2,056.39
1,668.46
23.25%
2,064.21
1,951.86
5.76%
1,861.38
1,709.55
8.88%
Expenses
2,324.81
1,804.58
28.83%
2,151.25
1,729.95
24.35%
2,003.34
1,875.94
6.79%
1,846.08
1,652.57
11.71%
EBITDA
142.61
237.28
-39.90%
-94.87
-61.48
-
60.87
75.91
-19.81%
15.30
56.98
-73.15%
EBIDTM
5.78%
11.62%
-4.61%
-3.69%
2.95%
3.89%
0.82%
3.33%
Other Income
5.88
7.97
-26.22%
11.55
1.78
548.88%
18.48
19.12
-3.35%
10.31
4.88
111.27%
Interest
9.74
5.79
68.22%
8.98
5.12
75.39%
9.76
12.91
-24.40%
7.33
13.32
-44.97%
Depreciation
11.58
17.35
-33.26%
10.79
14.08
-23.37%
12.14
14.69
-17.36%
12.55
15.89
-21.02%
PBT
127.17
222.11
-42.74%
-103.09
-78.91
-
57.45
67.44
-14.81%
5.73
32.66
-82.46%
Tax
31.52
71.39
-55.85%
-26.55
-15.68
-
11.52
-1.18
-
-2.44
5.85
-
PAT
95.65
150.72
-36.54%
-76.54
-63.22
-
45.93
68.61
-33.06%
8.17
26.81
-69.53%
PATM
3.88%
7.38%
-3.72%
-3.79%
2.23%
3.52%
0.44%
1.57%
EPS
2.47
2.98
-17.11%
-1.36
-1.30
-
1.17
1.55
-24.52%
0.31
0.55
-43.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
8,449.40
7,354.24
6,234.79
4,676.46
3,223.62
2,492.85
2,366.22
2,307.46
2,524.47
4,181.04
5,658.95
Net Sales Growth
14.62%
17.95%
33.32%
45.07%
29.31%
5.35%
2.55%
-8.60%
-39.62%
-26.12%
 
Cost Of Goods Sold
0.00
0.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
409.29
1,234.22
Gross Profit
8,449.40
7,353.63
6,234.79
4,676.46
3,223.62
2,492.85
2,366.22
2,307.46
2,524.47
3,771.76
4,424.73
GP Margin
100.00%
99.99%
100%
100%
100%
100%
100%
100%
100%
90.21%
78.19%
Total Expenditure
8,325.48
7,202.08
6,551.43
4,514.26
3,615.80
2,256.43
2,352.17
3,025.05
2,842.29
2,074.15
3,279.79
Power & Fuel Cost
-
8.35
7.73
6.94
5.55
4.85
6.34
11.99
13.52
14.18
17.35
% Of Sales
-
0.11%
0.12%
0.15%
0.17%
0.19%
0.27%
0.52%
0.54%
0.34%
0.31%
Employee Cost
-
1,105.31
1,047.31
928.94
805.25
605.45
534.51
517.63
498.37
644.99
933.60
% Of Sales
-
15.03%
16.80%
19.86%
24.98%
24.29%
22.59%
22.43%
19.74%
15.43%
16.50%
Manufacturing Exp.
-
1,578.60
1,278.77
608.69
269.72
141.23
107.95
165.02
167.11
184.97
302.76
% Of Sales
-
21.47%
20.51%
13.02%
8.37%
5.67%
4.56%
7.15%
6.62%
4.42%
5.35%
General & Admin Exp.
-
275.49
316.02
587.74
453.14
307.03
369.06
331.83
325.61
314.46
365.11
% Of Sales
-
3.75%
5.07%
12.57%
14.06%
12.32%
15.60%
14.38%
12.90%
7.52%
6.45%
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.
-
4,242.08
3,909.32
2,388.89
2,087.69
1,202.72
1,340.65
2,010.57
1,851.20
520.44
0.00
% Of Sales
-
57.68%
62.70%
51.08%
64.76%
48.25%
56.66%
87.13%
73.33%
12.45%
7.85%
EBITDA
123.91
152.16
-316.64
162.20
-392.18
236.42
14.05
-717.59
-317.82
2,106.89
2,379.16
EBITDA Margin
1.47%
2.07%
-5.08%
3.47%
-12.17%
9.48%
0.59%
-31.10%
-12.59%
50.39%
42.04%
Other Income
46.22
215.89
717.54
504.29
164.91
58.04
42.12
93.95
211.36
69.26
70.85
Interest
35.81
62.75
111.86
641.12
750.29
732.99
855.31
854.08
1,270.68
1,839.67
1,879.05
Depreciation
47.06
62.00
71.70
56.15
53.40
58.84
60.84
25.73
30.06
30.97
35.86
PBT
87.26
243.30
217.34
-30.78
-1,030.96
-497.38
-859.98
-1,503.44
-1,407.20
305.52
535.10
Tax
14.05
59.98
100.27
90.02
507.46
-19.64
7.86
-2.58
-226.92
-13.04
221.52
Tax Rate
16.10%
24.65%
22.40%
2.76%
-49.22%
3.95%
-0.76%
0.17%
16.13%
9.56%
78.61%
PAT
73.21
125.19
232.91
3,081.69
-1,543.86
-508.46
-932.47
-1,287.17
-1,045.01
-174.08
-48.23
PAT before Minority Interest
86.00
183.32
347.41
3,168.62
-1,538.51
-477.82
-1,037.98
-1,500.95
-1,180.51
-123.36
60.29
Minority Interest
12.79
-58.13
-114.50
-86.93
-5.35
-30.64
105.51
213.78
135.50
-50.72
-108.52
PAT Margin
0.87%
1.70%
3.74%
65.90%
-47.89%
-20.40%
-39.41%
-55.78%
-41.40%
-4.16%
-0.85%
PAT Growth
-59.98%
-46.25%
-92.44%
-
-
-
-
-
-
-
 
EPS
2.20
3.76
7.00
92.57
-46.38
-15.27
-28.01
-38.67
-31.39
-5.23
-1.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,515.82
2,343.14
2,057.69
-982.27
-47.09
101.02
833.05
1,836.53
2,753.39
3,862.86
Share Capital
330.65
329.72
323.56
318.81
259.41
258.13
216.94
178.46
204.83
203.33
Total Reserves
2,184.46
2,007.97
1,731.80
-1,305.47
-328.50
-190.15
508.10
1,658.08
2,546.86
3,659.44
Non-Current Liabilities
154.88
102.10
2,774.29
5,453.95
4,491.82
475.79
834.07
731.83
10,521.21
14,074.71
Secured Loans
0.00
0.00
164.63
3,520.24
3,659.22
0.00
0.00
0.00
8,346.58
11,170.51
Unsecured Loans
0.41
0.00
80.00
219.43
218.61
0.00
0.00
0.00
570.00
687.80
Long Term Provisions
14.74
9.86
2,197.11
1,537.14
1,088.61
22.99
560.05
1,248.62
1,845.61
2,279.76
Current Liabilities
7,583.79
6,145.83
2,583.86
4,385.99
3,378.31
6,940.50
7,707.36
11,607.31
8,253.36
10,303.59
Trade Payables
1,436.89
987.84
628.13
582.66
460.18
456.59
425.38
379.31
314.07
254.03
Other Current Liabilities
2,654.91
1,905.16
1,452.05
2,707.17
1,901.08
1,127.60
565.43
1,268.51
5,264.69
5,849.93
Short Term Borrowings
137.82
343.89
484.84
1,096.16
1,011.93
5,356.31
6,716.55
9,944.87
2,158.67
4,013.86
Short Term Provisions
3,354.18
2,908.94
18.84
0.00
5.13
0.00
0.00
14.61
515.94
185.77
Total Liabilities
11,175.42
9,422.55
8,035.61
9,307.83
8,167.95
7,610.59
9,593.67
14,594.10
22,022.31
28,426.56
Net Block
144.90
161.03
196.09
126.92
116.84
174.97
82.78
79.68
102.94
1,784.91
Gross Block
437.18
407.34
394.69
325.39
277.25
296.33
145.97
117.78
307.26
2,506.29
Accumulated Depreciation
292.29
246.30
198.60
198.46
160.41
121.36
63.20
38.10
204.32
721.38
Non Current Assets
8,735.52
3,909.04
649.26
602.91
666.89
707.53
1,261.01
2,030.09
2,782.04
18,930.84
Capital Work in Progress
8.06
5.56
5.34
2.22
12.20
13.24
13.86
11.19
11.91
4.11
Non Current Investment
7,789.27
2,867.20
0.00
0.00
0.00
0.00
0.00
0.00
1,145.86
1,774.77
Long Term Loans & Adv.
102.03
114.15
329.93
329.34
361.17
503.58
1,142.75
1,905.16
1,389.79
1,305.94
Other Non Current Assets
260.72
154.44
117.90
144.42
176.68
15.74
21.63
34.07
131.54
201.94
Current Assets
2,439.90
5,513.51
7,386.34
8,704.92
7,501.07
6,903.06
8,332.65
12,564.01
19,240.28
9,495.73
Current Investments
910.82
3,850.83
5,093.79
3,835.58
3,189.94
2,023.06
1,437.75
1,197.17
837.17
924.92
Inventories
2.82
2.62
0.33
0.54
0.50
0.47
0.10
0.04
0.77
57.75
Sundry Debtors
84.90
141.66
175.45
184.54
192.28
93.80
346.30
307.52
612.00
463.84
Cash & Bank
1,086.14
1,052.83
811.59
2,415.03
727.47
1,460.81
1,293.11
1,744.69
2,021.51
1,717.36
Other Current Assets
355.21
457.47
398.14
917.02
3,390.88
3,324.93
5,255.40
9,314.58
15,768.84
6,331.86
Short Term Loans & Adv.
0.04
8.10
907.05
1,352.21
2,470.10
3,226.15
5,145.93
9,219.92
15,426.87
5,587.15
Net Current Assets
-5,143.90
-632.32
4,802.48
4,318.94
4,122.75
-37.44
625.30
956.70
10,986.92
-807.86
Total Assets
11,175.42
9,422.55
8,035.60
9,307.83
8,167.96
7,610.59
9,593.66
14,594.10
22,022.32
28,426.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1,571.92
1,499.62
1,505.96
1,596.01
1,373.12
2,432.80
3,554.71
5,802.05
5,870.59
-2,154.01
PBT
243.30
447.69
3,258.63
-1,031.05
-497.46
-1,030.12
-1,503.53
-1,407.43
-136.40
281.81
Adjustment
-602.40
-398.07
-3,205.63
947.41
682.45
1,097.80
2,116.01
2,581.09
2,266.42
1,956.78
Changes in Working Capital
1,923.08
1,471.52
1,519.77
1,637.33
1,194.93
2,323.80
2,967.73
4,708.39
3,747.19
-4,285.34
Cash after chg. in Working capital
1,563.98
1,521.14
1,572.77
1,553.69
1,379.93
2,391.49
3,580.20
5,882.06
5,877.21
-2,046.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.93
-21.51
-66.81
42.31
-6.81
41.31
-25.50
-80.00
-6.62
-107.26
Other Direct Exp. Paid
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-1,184.71
-1,348.03
-938.79
-689.04
-1,181.29
-435.74
-30.85
-457.10
2,317.82
514.89
Net Fixed Assets
6.83
-7.40
-3.42
-12.51
-2.49
-1.37
-0.04
14.31
0.05
0.39
Net Investments
55.04
4.68
18.94
-324.53
106.46
45.85
9.39
1,818.07
398.67
980.71
Others
-1,246.58
-1,345.31
-954.31
-352.00
-1,285.26
-480.22
-40.20
-2,289.48
1,919.10
-466.21
Cash from Financing Activity
-285.48
-155.85
-2,078.83
559.04
-313.56
-1,743.44
-3,819.06
-6,454.99
-7,696.01
1,853.05
Net Cash Inflow / Outflow
101.72
-4.26
-1,511.66
1,466.00
-121.74
253.62
-295.20
-1,110.04
492.40
213.92
Opening Cash & Equivalents
200.95
205.15
1,716.67
250.65
372.40
118.73
413.93
1,523.96
1,222.33
1,024.50
Closing Cash & Equivalent
302.67
200.95
205.15
1,716.67
250.65
372.40
118.73
413.93
1,546.10
1,222.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
76.06
70.90
63.52
-30.95
-2.66
2.63
33.42
102.91
152.81
215.20
ROA
1.78%
3.98%
36.54%
-17.61%
-6.06%
-12.06%
-12.41%
-6.45%
-0.49%
0.22%
ROE
7.56%
15.82%
592.99%
0.00%
0.00%
-261.74%
-117.18%
-51.75%
-3.76%
1.56%
ROCE
11.46%
20.44%
117.45%
-6.46%
4.57%
-2.69%
-6.72%
-0.93%
8.16%
9.72%
Fixed Asset Turnover
17.42
15.55
12.99
10.70
8.69
10.70
17.50
11.88
2.68
2.30
Receivable days
5.62
9.28
14.05
21.33
20.94
33.94
51.71
66.47
52.06
33.94
Inventory Days
0.13
0.09
0.03
0.06
0.07
0.04
0.01
0.06
2.83
3.88
Payable days
0.00
0.00
0.00
0.00
0.00
226.10
203.00
177.50
120.67
31.85
Cash Conversion Cycle
5.76
9.37
14.08
21.39
21.01
-192.11
-151.28
-110.97
-65.79
5.98
Total Debt/Equity
0.06
0.15
0.35
-4.90
-70.78
78.79
9.26
5.42
5.43
5.24
Interest Cover
4.88
5.00
6.08
-0.37
0.32
-0.20
-0.76
-0.11
0.93
1.15

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.