Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Vijaya Diagnostic Centre Ltd.

Hospital & Healthcare Services

Rating :

69/99

BSE: 543350 | NSE: VIJAYA

Watchlist

NSE BSE

1053.20

14-Aug-2025

Open
High
Low
Previous Close

1066
1076.6
1050.2
1058.00

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

264548
279145876.6
1275
740

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,821.56
72.11
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

10,772.68
0.19%
12.97

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

-
-
62.18

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
29.25

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 11.62 13.95 17.26 22.22
P/E Ratio 90.64 75.50 61.02 47.40
Revenue 548 681 800 947
EBITDA 221 273 317 383
Net Income 119 143 177 225
ROA 12.9 12.7 14.9 15.8
P/B Ratio 16.50 13.58 11.28 8.22
ROE 19.77 19.7 19.89 20.83
FCFF 103 108 134 226
FCFF Yield 1.05 1.1 1.37 2.3
Net Debt 77 86 112 93
BVPS 63.83 77.53 93.35 128.13

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%
EBIDTM 39.68% 39.12% 40.13% 40.59% 39.98% 39.56% 41.61% 41.41%
Other Income 7.42 3.83 93.73% 5.68 3.41 66.57% 4.99 5.25 -4.95% 4.80 6.92 -30.64%
Interest 6.90 6.05 14.05% 6.58 5.95 10.59% 6.26 6.05 3.47% 6.07 5.84 3.94%
Depreciation 18.33 15.19 20.67% 17.11 14.91 14.76% 16.86 14.40 17.08% 15.37 13.66 12.52%
PBT 51.57 38.31 34.61% 45.11 39.80 13.34% 44.35 33.84 31.06% 53.53 43.79 22.24%
Tax 13.18 9.45 39.47% 12.00 9.29 29.17% 10.82 8.59 25.96% 14.03 10.94 28.24%
PAT 38.39 28.86 33.02% 33.12 30.51 8.55% 33.53 25.25 32.79% 39.50 32.85 20.24%
PATM 21.96% 20.27% 20.72% 21.63% 21.46% 19.55% 23.43% 24.13%
EPS 3.74 2.81 33.10% 3.22 2.97 8.42% 3.26 2.46 32.52% 3.85 3.20 20.31%
Net Sales 174.84 142.42 22.76% 159.85 141.05 13.33% 156.25 129.12 21.01% 168.61 136.13 23.86%
Expenses 105.47 86.70 21.65% 95.70 83.80 14.20% 93.78 78.03 20.18% 98.45 79.76 23.43%
EBITDA 69.38 55.72 24.52% 64.15 57.25 12.05% 62.48 51.09 22.29% 70.16 56.37 24.46%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 188.05 156.22 20.38% 173.24 155.20 11.62% 168.98 132.69 27.35% 182.95 138.86 31.75%
Expenses 114.52 94.98 20.57% 104.38 92.10 13.33% 101.85 80.39 26.69% 106.97 81.49 31.27%
EBITDA 73.53 61.24 20.07% 68.86 63.11 9.11% 67.13 52.31 28.33% 75.98 57.37 32.44%
EBIDTM 39.10% 39.20% 39.75% 40.66% 39.73% 39.42% 41.53% 41.31%
Other Income 7.05 3.56 98.03% 5.55 3.25 70.77% 4.70 5.11 -8.02% 4.51 6.75 -33.19%
Interest 7.48 6.26 19.49% 7.19 6.19 16.16% 6.82 6.06 12.54% 6.47 5.85 10.60%
Depreciation 20.89 16.63 25.62% 18.82 16.30 15.46% 18.30 14.54 25.86% 16.84 13.69 23.01%
PBT 52.21 41.90 24.61% 47.37 43.87 7.98% 46.70 34.76 34.35% 57.19 44.58 28.29%
Tax 13.62 10.40 30.96% 12.51 10.19 22.77% 11.41 8.76 30.25% 15.06 11.00 36.91%
PAT 38.59 31.51 22.47% 34.86 33.68 3.50% 35.30 26.00 35.77% 42.13 33.57 25.50%
PATM 20.52% 20.17% 20.12% 21.70% 20.89% 19.59% 23.03% 24.18%
EPS 3.73 3.06 21.90% 3.37 3.27 3.06% 3.43 2.53 35.57% 4.09 3.26 25.46%

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
Net Sales 659.55 627.14 525.02 449.58 450.88 367.32 328.65 Net Sales Growth 20.20% 19.45% 16.78% -0.29% 22.75% 11.77% Cost Of Goods Sold 81.61 78.73 62.85 57.59 68.95 55.51 42.51 Gross Profit 577.94 548.41 462.17 391.99 381.93 311.81 286.14 GP Margin 87.63% 87.45% 88.03% 87.19% 84.71% 84.89% 87.07% Total Expenditure 393.40 374.63 316.01 270.61 251.02 204.02 196.20 Power & Fuel Cost - 18.31 17.39 14.48 11.25 9.85 10.10 % Of Sales - 2.92% 3.31% 3.22% 2.50% 2.68% 3.07% Employee Cost - 102.20 86.46 76.50 68.68 55.71 59.56 % Of Sales - 16.30% 16.47% 17.02% 15.23% 15.17% 18.12% Manufacturing Exp. - 34.35 31.98 28.45 23.89 22.14 13.50 % Of Sales - 5.48% 6.09% 6.33% 5.30% 6.03% 4.11% General & Admin Exp. - 135.25 109.10 88.46 74.09 56.91 67.06 % Of Sales - 21.57% 20.78% 19.68% 16.43% 15.49% 20.40% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 5.80 8.22 5.14 4.17 3.91 3.47 % Of Sales - 0.92% 1.57% 1.14% 0.92% 1.06% 1.06% EBITDA 266.17 252.51 209.01 178.97 199.86 163.30 132.45 EBITDA Margin 40.36% 40.26% 39.81% 39.81% 44.33% 44.46% 40.30% Other Income 22.89 19.30 24.63 14.57 12.92 10.83 11.79 Interest 25.81 24.96 23.71 20.88 16.26 14.81 14.82 Depreciation 67.67 64.52 55.41 61.39 52.14 49.73 47.67 PBT 194.56 182.33 154.52 111.27 144.38 109.59 81.75 Tax 50.03 46.29 37.87 28.04 36.28 26.76 20.51 Tax Rate 25.71% 25.53% 24.84% 25.20% 25.13% 24.42% 25.09% PAT 144.54 135.01 114.60 83.23 108.10 82.82 61.24 PAT before Minority Interest 144.54 135.01 114.60 83.23 108.10 82.82 61.24 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 21.91% 21.53% 21.83% 18.51% 23.98% 22.55% 18.63% PAT Growth 23.04% 17.81% 37.69% -23.01% 30.52% 35.24% EPS 14.07 13.15 11.16 8.10 10.53 8.06 5.96

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 713.22 681.39 547.81 459.22 462.37 376.75 338.82 Net Sales Growth 22.34% 24.38% 19.29% -0.68% 22.73% 11.19% Cost Of Goods Sold 87.41 84.76 65.44 58.88 71.50 57.09 43.91 Gross Profit 625.81 596.63 482.37 400.34 390.87 319.65 294.92 GP Margin 87.74% 87.56% 88.05% 87.18% 84.54% 84.84% 87.04% Total Expenditure 427.72 408.17 330.09 277.20 258.68 210.77 206.20 Power & Fuel Cost - 20.91 18.27 14.83 11.60 10.19 10.72 % Of Sales - 3.07% 3.34% 3.23% 2.51% 2.70% 3.16% Employee Cost - 112.15 90.22 78.48 70.66 57.43 62.40 % Of Sales - 16.46% 16.47% 17.09% 15.28% 15.24% 18.42% Manufacturing Exp. - 38.90 34.21 29.26 24.63 22.78 14.39 % Of Sales - 5.71% 6.24% 6.37% 5.33% 6.05% 4.25% General & Admin Exp. - 145.69 113.45 90.44 76.05 58.97 71.33 % Of Sales - 21.38% 20.71% 19.69% 16.45% 15.65% 21.05% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 5.75 8.51 5.31 4.24 4.31 3.45 % Of Sales - 0.84% 1.55% 1.16% 0.92% 1.14% 1.02% EBITDA 285.50 273.22 217.72 182.02 203.69 165.98 132.62 EBITDA Margin 40.03% 40.10% 39.74% 39.64% 44.05% 44.06% 39.14% Other Income 21.81 18.32 24.00 14.15 12.83 11.85 15.36 Interest 27.96 26.74 23.99 20.95 16.45 15.25 15.38 Depreciation 74.85 70.60 57.00 61.72 52.69 50.45 49.17 PBT 203.47 194.19 160.73 113.51 147.38 112.12 83.43 Tax 52.60 49.37 39.04 28.30 36.72 27.00 20.92 Tax Rate 25.85% 25.56% 24.60% 24.93% 24.92% 24.08% 25.07% PAT 150.88 143.07 118.83 84.63 109.68 84.48 62.51 PAT before Minority Interest 150.07 143.79 119.64 85.21 110.67 85.13 62.51 Minority Interest -0.81 -0.72 -0.81 -0.58 -0.99 -0.65 0.00 PAT Margin 21.15% 21.00% 21.69% 18.43% 23.72% 22.42% 18.45% PAT Growth 20.94% 20.40% 40.41% -22.84% 29.83% 35.15% EPS 14.69 13.93 11.57 8.24 10.68 8.23 6.09

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
Shareholder's Funds 783.53 653.32 545.09 469.98 360.55 277.50 Share Capital 10.26 10.23 10.21 10.20 4.53 4.53 Total Reserves 771.18 641.88 532.96 457.82 355.19 272.97 Non-Current Liabilities 287.63 240.84 232.64 169.23 127.99 144.22 Secured Loans 0.00 0.00 0.00 0.00 0.00 18.81 Unsecured Loans 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 Current Liabilities 152.77 66.01 64.64 63.35 38.81 52.11 Trade Payables 30.38 30.61 27.19 20.39 20.27 18.97 Other Current Liabilities 113.38 31.84 31.74 40.52 16.48 30.84 Short Term Borrowings 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 Total Liabilities 1,223.93 960.17 842.37 702.56 527.35 473.83 Net Block 660.86 571.45 506.10 352.61 260.57 263.93 Gross Block 1,039.85 888.47 774.26 563.63 422.25 377.96 Accumulated Depreciation 378.99 317.02 268.15 211.02 161.68 114.04 Non Current Assets 928.57 764.02 572.57 438.23 293.25 290.57 Capital Work in Progress 67.18 8.63 27.74 34.17 9.42 9.63 Non Current Investment 144.50 144.50 4.87 4.87 4.87 4.87 Long Term Loans & Adv. 39.01 25.90 19.99 32.79 9.73 9.75 Other Non Current Assets 6.09 2.57 2.86 2.68 8.66 2.39 Current Assets 295.36 196.15 269.80 264.33 234.10 183.26 Current Investments 183.09 109.13 138.99 54.24 27.63 53.40 Inventories 3.75 4.41 1.93 4.10 2.50 2.69 Sundry Debtors 12.46 12.84 8.85 9.49 6.64 8.47 Cash & Bank 41.20 62.01 111.43 186.06 188.55 113.66 Other Current Assets 54.87 3.45 6.25 7.53 8.79 5.04 Short Term Loans & Adv. 50.28 4.31 2.36 2.93 1.92 3.49 Net Current Assets 142.59 130.14 205.16 200.97 195.29 131.15 Total Assets 1,223.93 960.17 842.37 702.56 527.35 473.83

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

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:

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

kotak small cap fund

axis mutual fund trustee limited a/c axis mutual f

wasatch emerging india fund

hsbc small cap fund

the india fund inc

aberdeen new india investment trust plc

abrdn asia focus plc

motilal oswal nifty smallcap 250 index fund

the prudential assurance company limite0

Annual Reports:

News Update:

No Latest News!

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