Nifty

:

25482.50

Sensex

:

82276.07

57.85 (0.23%)
50.15 (0.06%)

Login

Nifty
Sensex

:
:

25482.50
82276.07

57.85 (0.23%)
50.15 (0.06%)

Vijaya Diagnostic Centre Ltd.

Hospital & Healthcare Services

Rating :

64/99

BSE: 543350 | NSE: VIJAYA

Watchlist

NSE BSE

990.20

25-Feb-2026

Open
High
Low
Previous Close

977
1001.6
977
986.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

65444
64775298.9
1180
813.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9,570.82
60.03
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

9,541.54
0.20%
10.54

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
12.58
14.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
10.48
8.46

PAT CAGR (%)

10 Years
5 Years
3 Years

-
11.11
19.13

P:E (Median)

8 Years
5 Years
3 Years

-
63.12
67.25

P:BV (Average)

8 Years
5 Years
3 Years

-
12.04
12.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
30.80
34.37

Earnings Forecasts:

(Updated: 21-02-2026)

Description 2024 2025 2026 2027
Adj EPS 13.95 16.58 20.84 25.73
P/E Ratio 70.98 59.72 47.51 38.48
Revenue 681.39 798.39 944.42 1114.18
EBITDA 273.22 319.1 382.22 455.23
Net Income 143.08 169.45 213.34 263.32
ROA 12.68 12.27 13.41 13.76
P/B Ratio 12.77 10.66 8.82 7.27
ROE 19.7 19.21 20.09 20.36
FCFF 108.28 121.7 218.86 298.98
FCFF Yield
Net Debt 86.1 164.77 159.5 171.5
BVPS 77.53 92.9 112.31 136.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 193.08 157.71 22.43% 189.35 170.48 11.07% 174.84 142.42 22.76% 159.85 141.05 13.33%
Expenses 110.40 94.77 16.49% 110.84 99.73 11.14% 105.47 86.70 21.65% 95.70 83.80 14.20%
EBITDA 82.68 62.94 31.36% 78.51 70.75 10.97% 69.38 55.72 24.52% 64.15 57.25 12.05%
EBIDTM 42.82% 39.91% 41.46% 41.50% 39.68% 39.12% 40.13% 40.59%
Other Income 5.54 4.81 15.18% 5.15 4.60 11.96% 7.42 3.83 93.73% 5.68 3.41 66.57%
Interest 7.95 6.27 26.79% 7.21 6.07 18.78% 6.90 6.05 14.05% 6.58 5.95 10.59%
Depreciation 21.25 16.89 25.81% 19.40 15.40 25.97% 18.33 15.19 20.67% 17.11 14.91 14.76%
PBT 59.03 44.59 32.38% 57.05 53.87 5.90% 51.57 38.31 34.61% 45.11 39.80 13.34%
Tax 14.82 10.86 36.46% 14.35 14.13 1.56% 13.18 9.45 39.47% 12.00 9.29 29.17%
PAT 44.21 33.73 31.07% 42.70 39.75 7.42% 38.39 28.86 33.02% 33.12 30.51 8.55%
PATM 22.90% 21.39% 22.55% 23.32% 21.96% 20.27% 20.72% 21.63%
EPS 4.30 3.28 31.10% 4.16 3.87 7.49% 3.74 2.81 33.10% 3.22 2.97 8.42%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 205.21 168.98 21.44% 201.56 182.95 10.17% 188.05 156.22 20.38% 173.24 155.20 11.62%
Expenses 119.16 101.85 17.00% 119.73 106.97 11.93% 114.52 94.98 20.57% 104.38 92.10 13.33%
EBITDA 86.05 67.13 28.18% 81.83 75.98 7.70% 73.53 61.24 20.07% 68.86 63.11 9.11%
EBIDTM 41.94% 39.73% 40.60% 41.53% 39.10% 39.20% 39.75% 40.66%
Other Income 5.10 4.70 8.51% 6.25 4.51 38.58% 7.05 3.56 98.03% 5.55 3.25 70.77%
Interest 8.59 6.82 25.95% 7.83 6.47 21.02% 7.48 6.26 19.49% 7.19 6.19 16.16%
Depreciation 24.34 18.30 33.01% 22.27 16.84 32.24% 20.89 16.63 25.62% 18.82 16.30 15.46%
PBT 58.22 46.70 24.67% 57.98 57.19 1.38% 52.21 41.90 24.61% 47.37 43.87 7.98%
Tax 15.05 11.41 31.90% 14.70 15.06 -2.39% 13.62 10.40 30.96% 12.51 10.19 22.77%
PAT 43.18 35.30 22.32% 43.28 42.13 2.73% 38.59 31.51 22.47% 34.86 33.68 3.50%
PATM 21.04% 20.89% 21.47% 23.03% 20.52% 20.17% 20.12% 21.70%
EPS 4.20 3.44 22.09% 4.21 4.11 2.43% 3.73 3.06 21.90% 3.37 3.27 3.06%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 717.12 627.14 525.02 449.58 450.88 367.32 328.65 279.08 Net Sales Growth 17.24% 19.45% 16.78% -0.29% 22.75% 11.77% 17.76% Cost Of Goods Sold 86.15 78.73 62.85 57.59 68.95 55.51 42.51 38.57 Gross Profit 630.97 548.41 462.17 391.99 381.93 311.81 286.14 240.51 GP Margin 87.99% 87.45% 88.03% 87.19% 84.71% 84.89% 87.07% 86.18% Total Expenditure 422.41 374.63 316.01 270.61 251.02 204.02 196.20 187.25 Power & Fuel Cost - 18.31 17.39 14.48 11.25 9.85 10.10 8.56 % Of Sales - 2.92% 3.31% 3.22% 2.50% 2.68% 3.07% 3.07% Employee Cost - 102.20 86.46 76.50 68.68 55.71 59.56 50.31 % Of Sales - 16.30% 16.47% 17.02% 15.23% 15.17% 18.12% 18.03% Manufacturing Exp. - 34.35 31.98 28.45 23.89 22.14 13.50 11.47 % Of Sales - 5.48% 6.09% 6.33% 5.30% 6.03% 4.11% 4.11% General & Admin Exp. - 135.25 109.10 88.46 74.09 56.91 67.06 72.66 % Of Sales - 21.57% 20.78% 19.68% 16.43% 15.49% 20.40% 26.04% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 5.80 8.22 5.14 4.17 3.91 3.47 5.67 % Of Sales - 0.92% 1.57% 1.14% 0.92% 1.06% 1.06% 2.03% EBITDA 294.72 252.51 209.01 178.97 199.86 163.30 132.45 91.83 EBITDA Margin 41.10% 40.26% 39.81% 39.81% 44.33% 44.46% 40.30% 32.90% Other Income 23.79 19.30 24.63 14.57 12.92 10.83 11.79 8.64 Interest 28.64 24.96 23.71 20.88 16.26 14.81 14.82 4.36 Depreciation 76.09 64.52 55.41 61.39 52.14 49.73 47.67 25.69 PBT 212.76 182.33 154.52 111.27 144.38 109.59 81.75 70.41 Tax 54.35 46.29 37.87 28.04 36.28 26.76 20.51 21.49 Tax Rate 25.55% 25.53% 24.84% 25.20% 25.13% 24.42% 25.09% 30.52% PAT 158.42 135.01 114.60 83.23 108.10 82.82 61.24 48.92 PAT before Minority Interest 158.42 135.01 114.60 83.23 108.10 82.82 61.24 48.92 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 22.09% 21.53% 21.83% 18.51% 23.98% 22.55% 18.63% 17.53% PAT Growth 19.25% 17.81% 37.69% -23.01% 30.52% 35.24% 25.18% EPS 15.43 13.15 11.16 8.10 10.53 8.06 5.96 4.76

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 768.06 681.39 547.81 459.22 462.37 376.75 338.82 292.59 Net Sales Growth 15.79% 24.38% 19.29% -0.68% 22.73% 11.19% 15.80% Cost Of Goods Sold 91.91 84.76 65.44 58.88 71.50 57.09 43.91 40.48 Gross Profit 676.15 596.63 482.37 400.34 390.87 319.65 294.92 252.11 GP Margin 88.03% 87.56% 88.05% 87.18% 84.54% 84.84% 87.04% 86.16% Total Expenditure 457.79 408.17 330.09 277.20 258.68 210.77 206.20 184.47 Power & Fuel Cost - 20.91 18.27 14.83 11.60 10.19 10.72 9.29 % Of Sales - 3.07% 3.34% 3.23% 2.51% 2.70% 3.16% 3.18% Employee Cost - 112.15 90.22 78.48 70.66 57.43 62.40 53.88 % Of Sales - 16.46% 16.47% 17.09% 15.28% 15.24% 18.42% 18.41% Manufacturing Exp. - 38.90 34.21 29.26 24.63 22.78 14.39 12.86 % Of Sales - 5.71% 6.24% 6.37% 5.33% 6.05% 4.25% 4.40% General & Admin Exp. - 145.69 113.45 90.44 76.05 58.97 71.33 64.25 % Of Sales - 21.38% 20.71% 19.69% 16.45% 15.65% 21.05% 21.96% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 5.75 8.51 5.31 4.24 4.31 3.45 3.71 % Of Sales - 0.84% 1.55% 1.16% 0.92% 1.14% 1.02% 1.27% EBITDA 310.27 273.22 217.72 182.02 203.69 165.98 132.62 108.12 EBITDA Margin 40.40% 40.10% 39.74% 39.64% 44.05% 44.06% 39.14% 36.95% Other Income 23.95 18.32 24.00 14.15 12.83 11.85 15.36 10.36 Interest 31.09 26.74 23.99 20.95 16.45 15.25 15.38 13.53 Depreciation 86.32 70.60 57.00 61.72 52.69 50.45 49.17 39.63 PBT 215.78 194.19 160.73 113.51 147.38 112.12 83.43 65.32 Tax 55.88 49.37 39.04 28.30 36.72 27.00 20.92 19.05 Tax Rate 25.90% 25.56% 24.60% 24.93% 24.92% 24.08% 25.07% 29.16% PAT 159.91 143.07 118.83 84.63 109.68 84.48 62.54 45.87 PAT before Minority Interest 159.43 143.79 119.64 85.21 110.67 85.13 62.51 46.27 Minority Interest -0.48 -0.72 -0.81 -0.58 -0.99 -0.65 0.03 -0.40 PAT Margin 20.82% 21.00% 21.69% 18.43% 23.72% 22.42% 18.46% 15.68% PAT Growth 12.12% 20.40% 40.41% -22.84% 29.83% 35.08% 36.34% EPS 15.57 13.93 11.57 8.24 10.68 8.23 6.09 4.47

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 783.53 653.32 545.09 469.98 360.55 277.50 215.98 Share Capital 10.26 10.23 10.21 10.20 4.53 4.53 6.94 Total Reserves 771.18 641.88 532.96 457.82 355.19 272.97 209.04 Non-Current Liabilities 287.63 240.84 232.64 169.23 127.99 144.22 35.17 Secured Loans 0.00 0.00 0.00 0.00 0.00 18.81 27.90 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 9.27 9.79 6.84 7.12 7.05 6.12 4.43 Current Liabilities 152.77 66.01 64.64 63.35 38.81 52.11 41.14 Trade Payables 30.38 30.61 27.19 20.39 20.27 18.97 18.48 Other Current Liabilities 113.38 31.84 31.74 40.52 16.48 30.84 19.95 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 9.01 3.56 5.71 2.44 2.05 2.30 2.71 Total Liabilities 1,223.93 960.17 842.37 702.56 527.35 473.83 292.29 Net Block 660.86 571.45 506.10 352.61 260.57 263.93 136.58 Gross Block 1,039.85 888.47 774.26 563.63 422.25 377.96 204.27 Accumulated Depreciation 378.99 317.02 268.15 211.02 161.68 114.04 67.69 Non Current Assets 928.57 764.02 572.57 438.23 293.25 290.57 151.10 Capital Work in Progress 67.18 8.63 27.74 34.17 9.42 9.63 2.71 Non Current Investment 144.50 144.50 4.87 4.87 4.87 4.87 4.16 Long Term Loans & Adv. 39.01 25.90 19.99 32.79 9.73 9.75 4.57 Other Non Current Assets 6.09 2.57 2.86 2.68 8.66 2.39 3.09 Current Assets 295.36 196.15 269.80 264.33 234.10 183.26 141.18 Current Investments 183.09 109.13 138.99 54.24 27.63 53.40 68.84 Inventories 3.75 4.41 1.93 4.10 2.50 2.69 2.01 Sundry Debtors 12.46 12.84 8.85 9.49 6.64 8.47 10.41 Cash & Bank 41.20 62.01 111.43 186.06 188.55 113.66 52.23 Other Current Assets 54.87 3.45 6.25 7.53 8.79 5.04 7.71 Short Term Loans & Adv. 50.28 4.31 2.36 2.93 1.92 3.49 3.37 Net Current Assets 142.59 130.14 205.16 200.97 195.29 131.15 100.05 Total Assets 1,223.93 960.17 842.37 702.56 527.35 473.83 292.28

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 795.71 657.19 544.73 468.22 359.01 274.54 207.38 Share Capital 10.26 10.23 10.21 10.20 4.53 4.53 6.94 Total Reserves 783.36 645.75 532.60 456.06 353.65 270.01 200.44 Non-Current Liabilities 311.86 247.06 232.36 168.94 131.62 147.90 141.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 28.26 37.20 Unsecured Loans 0.00 0.00 0.00 0.00 3.27 -6.13 -5.66 Long Term Provisions 9.87 10.58 7.12 7.42 7.70 6.74 5.32 Current Liabilities 162.61 72.87 66.17 66.12 44.29 58.64 57.14 Trade Payables 33.13 32.95 27.71 21.64 22.16 21.69 21.75 Other Current Liabilities 120.04 35.55 32.09 40.86 18.57 33.16 30.75 Short Term Borrowings 0.00 0.00 0.00 0.63 1.20 1.30 1.95 Short Term Provisions 9.44 4.36 6.36 2.99 2.36 2.48 2.68 Total Liabilities 1,273.61 979.84 845.16 704.60 535.15 480.68 405.25 Net Block 864.81 742.07 523.91 370.46 267.71 271.60 259.24 Gross Block 1,260.52 1,068.70 800.29 589.40 436.89 392.41 348.62 Accumulated Depreciation 395.71 326.63 276.38 218.95 169.19 120.81 89.38 Non Current Assets 966.41 768.51 569.50 434.72 296.07 294.32 267.79 Capital Work in Progress 70.26 8.69 27.74 34.17 9.42 9.63 2.71 Non Current Investment 0.04 0.04 0.04 0.04 0.04 0.04 0.04 Long Term Loans & Adv. 25.02 14.74 14.55 27.35 10.24 10.67 5.67 Other Non Current Assets 6.28 2.96 3.26 2.70 8.66 2.39 0.14 Current Assets 307.21 211.33 275.66 269.89 239.08 186.35 137.46 Current Investments 184.60 109.13 138.99 54.24 27.63 54.67 68.84 Inventories 4.93 5.18 2.05 4.28 2.64 2.77 2.18 Sundry Debtors 14.76 16.24 9.49 9.77 6.70 8.00 9.13 Cash & Bank 48.88 73.08 116.42 192.36 194.24 118.19 52.63 Other Current Assets 54.03 3.44 6.35 7.37 7.86 2.71 4.69 Short Term Loans & Adv. 50.46 4.26 2.36 1.88 0.87 1.02 0.64 Net Current Assets 144.59 138.46 209.49 203.76 194.79 127.71 80.32 Total Assets 1,273.62 979.84 845.16 704.61 535.15 480.67 405.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 206.61 174.77 162.64 155.42 127.84 108.66 PBT 181.30 152.47 111.27 144.38 109.59 81.75 Adjustment 70.21 57.16 67.58 55.97 52.55 50.69 Changes in Working Capital -7.71 -1.40 9.86 -5.75 -3.13 -0.69 Cash after chg. in Working capital 243.80 208.23 188.71 194.59 159.01 131.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -37.19 -33.46 -26.07 -39.17 -31.17 -23.09 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 -165.37 -139.15 -108.48 -126.63 -128.82 -34.31 Net Fixed Assets -209.93 -95.10 -204.20 -166.13 -44.08 Net Investments -73.96 -109.77 -84.75 -26.61 25.77 Others 118.52 65.72 180.47 66.11 -110.51 Cash from Financing Activity -46.84 -43.35 -41.26 -24.72 -48.19 -28.08 Net Cash Inflow / Outflow -5.60 -7.73 12.90 4.08 -49.17 46.27 Opening Cash & Equivalents 15.56 23.29 10.39 6.31 55.49 9.22 Closing Cash & Equivalent 9.97 15.56 23.29 10.39 6.31 55.49

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 224.47 183.30 164.61 158.00 129.64 106.11 PBT 193.16 158.68 113.51 147.38 112.12 83.43 Adjustment 78.65 59.91 68.31 57.22 53.30 49.22 Changes in Working Capital -7.43 -1.39 9.02 -6.69 -4.57 -3.25 Cash after chg. in Working capital 264.39 217.20 190.83 197.92 160.86 129.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -39.91 -33.90 -26.22 -39.92 -31.23 -23.29 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 -181.87 -142.31 -109.57 -123.06 -129.75 -30.62 Net Fixed Assets -209.93 -95.10 -204.20 -166.13 -44.08 Net Investments -73.96 -109.77 -84.75 -26.61 25.77 Others 102.02 62.56 179.38 69.68 -111.44 Cash from Financing Activity -52.05 -44.55 -41.91 -30.57 -48.77 -29.54 Net Cash Inflow / Outflow -9.45 -3.56 13.13 4.36 -48.88 45.95 Opening Cash & Equivalents 22.25 24.18 11.05 6.69 55.57 9.62 Closing Cash & Equivalent 12.80 22.25 24.18 11.05 6.69 55.57

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 76.14 63.72 53.21 45.90 35.28 612.32 ROA 12.36% 12.72% 10.78% 17.58% 16.54% 15.99% ROE 18.84% 19.18% 16.46% 26.12% 25.99% 24.94% ROCE 28.71% 29.40% 26.04% 38.68% 37.36% 34.63% Fixed Asset Turnover 0.65 0.63 0.67 0.91 0.92 1.13 Receivable days 7.36 7.54 7.44 6.53 7.51 10.48 Inventory Days 2.37 2.20 2.45 2.67 2.58 2.61 Payable days 141.38 167.84 150.80 107.63 129.01 39.36 Cash Conversion Cycle -131.65 -158.10 -140.91 -98.43 -118.93 -26.27 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.10 Interest Cover 8.26 7.43 6.33 9.88 8.40 6.52

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 77.32 64.09 53.18 45.73 35.13 605.79 ROA 12.76% 13.11% 11.00% 17.85% 16.76% 14.11% ROE 19.84% 19.96% 16.89% 26.85% 26.91% 26.07% ROCE 30.27% 30.40% 26.53% 39.37% 37.97% 35.47% Fixed Asset Turnover 0.59 0.59 0.66 0.90 0.91 0.91 Receivable days 8.30 8.57 7.65 6.50 7.12 9.22 Inventory Days 2.71 2.41 2.51 2.73 2.62 2.67 Payable days 142.28 169.19 152.97 111.80 140.18 180.59 Cash Conversion Cycle -131.27 -158.21 -142.80 -102.57 -130.43 -168.70 Total Debt/Equity 0.00 0.00 0.00 0.00 0.01 0.12 Interest Cover 8.22 7.61 6.42 9.96 8.35 6.42

Top Investors:

kotak small cap fund

nippon life india trustee ltd-a/c nippon india mul

axis mutual fund trustee limited a/c axis mutual f

wasatch emerging india fund

hsbc small cap fund

aberdeen new india investment trust plc

the india fund inc

motilal oswal nifty smallcap 250 index fun

abrdn asia focus plc

Annual Reports:

News Update:

Vijaya Diagnostic - Quarterly Results
14th Feb 2026, 00:00 AM

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.

Feedback