Nifty

:

24085.70

Sensex

:

77155.62

96.55 (0.40%)
347.14 (0.45%)

Login

Nifty
Sensex

:
:

24085.70
77155.62

96.55 (0.40%)
347.14 (0.45%)

Vijaya Diagnostic Centre Ltd.

Hospital & Healthcare Services

Rating :

70/99

BSE: 543350 | NSE: VIJAYA

Watchlist

NSE BSE

1299.50

17-Jun-2026

Open
High
Low
Previous Close

1300.1
1341.1
1295
1298.60

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

122820
161639425.9
1427.8
848

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13,369.37
77.21
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13,318.55
0.15%
13.95

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

-
63.23
68.09

P:BV (Average)

8 Years
5 Years
3 Years

-
12.02
13.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
30.85
35.56

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 206.27 159.85 29.04% 193.08 156.25 23.57% 189.35 168.61 12.30% 174.84 142.42 22.76%
Expenses 115.08 95.70 20.25% 110.40 93.78 17.72% 110.84 98.45 12.59% 105.47 86.70 21.65%
EBITDA 91.19 64.15 42.15% 82.68 62.48 32.33% 78.51 70.16 11.90% 69.38 55.72 24.52%
EBIDTM 44.21% 40.13% 42.82% 39.98% 41.46% 41.61% 39.68% 39.12%
Other Income 7.23 5.68 27.29% 5.54 4.99 11.02% 5.15 4.80 7.29% 7.42 3.83 93.73%
Interest 8.74 6.58 32.83% 7.95 6.26 27.00% 7.21 6.07 18.78% 6.90 6.05 14.05%
Depreciation 21.42 17.11 25.19% 21.25 16.86 26.04% 19.40 15.37 26.22% 18.33 15.19 20.67%
PBT 68.26 45.11 51.32% 59.03 44.35 33.10% 57.05 53.53 6.58% 51.57 38.31 34.61%
Tax 15.61 12.00 30.08% 14.82 10.82 36.97% 14.35 14.03 2.28% 13.18 9.45 39.47%
PAT 52.65 33.12 58.97% 44.21 33.53 31.85% 42.70 39.50 8.10% 38.39 28.86 33.02%
PATM 25.53% 20.72% 22.90% 21.46% 22.55% 23.43% 21.96% 20.27%
EPS 5.12 3.22 59.01% 4.30 3.26 31.90% 4.15 3.84 8.07% 3.73 2.80 33.21%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 219.38 173.24 26.63% 205.21 168.98 21.44% 201.56 182.95 10.17% 188.05 156.22 20.38%
Expenses 123.86 104.38 18.66% 119.16 101.85 17.00% 119.73 106.97 11.93% 114.52 94.98 20.57%
EBITDA 95.52 68.86 38.72% 86.05 67.13 28.18% 81.83 75.98 7.70% 73.53 61.24 20.07%
EBIDTM 43.54% 39.75% 41.94% 39.73% 40.60% 41.53% 39.10% 39.20%
Other Income 2.40 5.55 -56.76% 5.10 4.70 8.51% 6.25 4.51 38.58% 7.05 3.56 98.03%
Interest 9.32 7.19 29.62% 8.59 6.82 25.95% 7.83 6.47 21.02% 7.48 6.26 19.49%
Depreciation 24.33 18.82 29.28% 24.34 18.30 33.01% 22.27 16.84 32.24% 20.89 16.63 25.62%
PBT 64.27 47.37 35.68% 58.22 46.70 24.67% 57.98 57.19 1.38% 52.21 41.90 24.61%
Tax 16.34 12.51 30.62% 15.05 11.41 31.90% 14.70 15.06 -2.39% 13.62 10.40 30.96%
PAT 47.93 34.86 37.49% 43.18 35.30 22.32% 43.28 42.13 2.73% 38.59 31.51 22.47%
PATM 21.85% 20.12% 21.04% 20.89% 21.47% 23.03% 20.52% 20.17%
EPS 4.66 3.37 38.28% 4.20 3.43 22.45% 4.21 4.09 2.93% 3.73 3.06 21.90%

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 763.54 627.14 525.02 449.58 450.88 367.32 328.65 279.08 Net Sales Growth 21.75% 19.45% 16.78% -0.29% 22.75% 11.77% 17.76% Cost Of Goods Sold 89.27 78.73 62.85 57.59 68.95 55.51 42.51 38.57 Gross Profit 674.27 548.41 462.17 391.99 381.93 311.81 286.14 240.51 GP Margin 88.31% 87.45% 88.03% 87.19% 84.71% 84.89% 87.07% 86.18% Total Expenditure 441.79 374.63 316.01 270.61 251.02 204.02 196.20 187.25 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 321.76 252.51 209.01 178.97 199.86 163.30 132.45 91.83 EBITDA Margin 42.14% 40.26% 39.81% 39.81% 44.33% 44.46% 40.30% 32.90% Other Income 25.34 19.30 24.63 14.57 12.92 10.83 11.79 8.64 Interest 30.80 24.96 23.71 20.88 16.26 14.81 14.82 4.36 Depreciation 80.40 64.52 55.41 61.39 52.14 49.73 47.67 25.69 PBT 235.91 182.33 154.52 111.27 144.38 109.59 81.75 70.41 Tax 57.96 46.29 37.87 28.04 36.28 26.76 20.51 21.49 Tax Rate 24.57% 25.53% 24.84% 25.20% 25.13% 24.42% 25.09% 30.52% PAT 177.95 135.01 114.60 83.23 108.10 82.82 61.24 48.92 PAT before Minority Interest 177.95 135.01 114.60 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 23.31% 21.53% 21.83% 18.51% 23.98% 22.55% 18.63% 17.53% PAT Growth 31.81% 17.81% 37.69% -23.01% 30.52% 35.24% 25.18% EPS 17.29 13.12 11.14 8.09 10.51 8.05 5.95 4.75

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 814.20 681.39 547.81 459.22 462.37 376.75 338.82 292.59 Net Sales Growth 19.49% 24.38% 19.29% -0.68% 22.73% 11.19% 15.80% Cost Of Goods Sold 94.68 84.76 65.44 58.88 71.50 57.09 43.91 40.48 Gross Profit 719.52 596.63 482.37 400.34 390.87 319.65 294.92 252.11 GP Margin 88.37% 87.56% 88.05% 87.18% 84.54% 84.84% 87.04% 86.16% Total Expenditure 477.27 408.17 330.09 277.20 258.68 210.77 206.20 184.47 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 336.93 273.22 217.72 182.02 203.69 165.98 132.62 108.12 EBITDA Margin 41.38% 40.10% 39.74% 39.64% 44.05% 44.06% 39.14% 36.95% Other Income 20.80 18.32 24.00 14.15 12.83 11.85 15.36 10.36 Interest 33.22 26.74 23.99 20.95 16.45 15.25 15.38 13.53 Depreciation 91.83 70.60 57.00 61.72 52.69 50.45 49.17 39.63 PBT 232.68 194.19 160.73 113.51 147.38 112.12 83.43 65.32 Tax 59.71 49.37 39.04 28.30 36.72 27.00 20.92 19.05 Tax Rate 25.66% 25.56% 24.60% 24.93% 24.92% 24.08% 25.07% 29.16% PAT 172.98 143.07 118.83 84.63 109.68 84.48 62.54 45.87 PAT before Minority Interest 172.73 143.79 119.64 85.21 110.67 85.13 62.51 46.27 Minority Interest -0.25 -0.72 -0.81 -0.58 -0.99 -0.65 0.03 -0.40 PAT Margin 21.25% 21.00% 21.69% 18.43% 23.72% 22.42% 18.46% 15.68% PAT Growth 20.29% 20.40% 40.41% -22.84% 29.83% 35.08% 36.34% EPS 16.81 13.90 11.55 8.22 10.66 8.21 6.08 4.46

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

icici prudential smallcap index fund

hsbc mutual fund - hsbc aggressive hybrid fund

motilal oswal nifty smallcap 250 index fund

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