Max Healthcare Institute Ltd

MAXHEALTH
Healthcare
โ‚น 1,184
Price
โ‚น 115,166
Market Cap
Large Cap
96.01
P/E Ratio

๐Ÿ“Š Score Snapshot

10.62 / 25
Performance
18.56 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
36.18 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 1,879 1,510 1,535 942.00 142.00 314.00 165.00 226.00
Adj Cash EBITDA Margin 27.56 28.51 33.17 23.91 5.54 16.54 10.23 13.56
Adj Cash EBITDA To EBITDA 0.94 0.90 1.11 0.88 0.27 0.87 0.77 1.27
Adj Cash EPS 9.22 9.25 12.99 4.79 -10.10 - - -
Adj Cash PAT 896.13 899.00 1,261 464.18 -982.00 48.00 -48.00 23.00
Adj Cash PAT To PAT 0.88 0.85 1.14 0.78 1.62 0.51 - -0.92
Adj Cash PE 110.62 87.16 34.02 71.72 - - - -
Adj EPS 10.50 10.88 11.38 6.14 -6.24 - - -
Adj EV To Cash EBITDA 57.29 51.96 27.39 36.54 152.48 - - -
Adj EV To EBITDA 53.74 47.01 30.49 32.08 41.80 - - -
Adj Number Of Shares 97.20 97.24 97.10 96.96 97.18 - - -
Adj PE 97.87 74.05 38.83 56.20 - - - -
Adj Peg - - 0.45 - - - - -
Bvps 96.51 86.47 76.31 64.80 58.03 - - -
Cash Conversion Cycle -138.00 -149.00 -158.00 -114.00 -187.00 -153.00 -188.00 -144.00
Cash ROCE 4.83 3.83 16.29 1.90 8.01 10.79 -3.07 10.79
Cash Roic 4.09 2.63 15.75 0.48 3.22 6.48 -2.69 4.87
Cash Revenue 6,819 5,297 4,628 3,940 2,564 1,898 1,613 1,667
Cash Revenue To Revenue 0.97 0.98 1.01 1.00 1.02 1.01 0.95 0.96
Dio 26.00 26.00 30.00 24.00 34.00 40.00 26.00 24.00
Dpo 200.00 207.00 215.00 174.00 274.00 273.00 292.00 227.00
Dso 36.00 31.00 27.00 36.00 53.00 80.00 78.00 59.00
Dividend Yield 0.14 0.19 0.23 - - - - -
EV 107,651 78,466 42,051 34,422 21,652 - - -
EV To EBITDA 51.85 47.01 30.52 31.73 28.79 - - -
EV To Fcff 259.69 384.04 38.13 1,054 146.30 - - -
Fcfe 590.13 373.00 999.04 -162.82 -1,715 380.00 -39.00 157.00
Fcfe Margin 8.65 7.04 21.59 -4.13 -66.89 20.02 -2.42 9.42
Fcfe To Adj PAT 0.58 0.35 0.90 -0.27 2.83 4.00 - -6.28
Fcff 414.53 204.32 1,103 32.65 148.00 164.39 -61.00 107.67
Fcff Margin 6.08 3.86 23.83 0.83 5.77 8.66 -3.78 6.46
Fcff To NOPAT 0.36 0.21 1.05 0.05 0.32 0.91 - 3.40
Market Cap 105,326 78,268 42,831 34,009 21,205 - - -
PB 11.23 9.31 5.78 5.41 3.76 - - -
PE 97.89 73.98 38.80 56.21 - - - -
Peg 56.05 - 0.47 - - - - -
PS 14.99 14.48 9.39 8.64 8.45 - - -
ROCE 11.39 12.40 15.56 10.01 14.89 11.51 - 6.99
ROE 11.47 13.38 16.14 9.98 -18.29 9.74 - -2.33
Roic 11.25 12.46 14.95 8.85 10.14 7.11 - 1.43
Share Price 1,084 804.90 441.10 350.75 218.20 - - -

๐Ÿ“Š Quarterly Results

Metric Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022
Sales 2,028 1,910 1,868 1,707 1,543 1,423 1,335 1,363 1,285 1,215 1,142 1,137 1,067 937.00
Interest 55.00 55.00 52.00 34.00 24.00 21.00 11.00 9.00 19.00 20.00 20.00 22.00 22.00 22.00
Expenses - 1,505 1,398 1,369 1,257 1,156 1,041 949.00 976.00 948.00 874.00 828.00 818.00 802.00 729.00
Other Income - 36.51 46.92 33.30 40.84 34.68 45.25 46.02 45.48 41.32 40.22 44.61 25.82 30.88 26.42
Exceptional Items - - -73.63 - - - - - - - - - - -
Depreciation 104.00 101.00 98.00 84.00 77.00 70.00 61.00 58.00 56.00 60.00 57.00 58.00 57.00 58.00
Profit Before Tax 400.00 402.00 309.00 374.00 321.00 336.00 360.00 366.00 303.00 301.00 281.00 265.00 216.00 154.00
Tax % 23.00 20.65 22.65 24.60 26.48 25.00 19.72 24.32 20.79 16.61 21.00 -72.45 19.91 19.48
Net Profit - 308.00 319.00 239.00 282.00 236.00 252.00 289.00 277.00 240.00 251.00 222.00 457.00 173.00 124.00
Exceptional Items At - - -52.00 - - - - - - - - - - -
Profit Excl Exceptional 308.00 319.00 291.00 282.00 236.00 252.00 289.00 277.00 240.00 251.00 222.00 457.00 173.00 -
Profit For PE 308.00 319.00 291.00 282.00 236.00 252.00 289.00 277.00 240.00 251.00 222.00 457.00 173.00 124.00
Profit For EPS 308.00 319.00 239.00 282.00 236.00 252.00 289.00 277.00 240.00 251.00 222.00 457.00 173.00 124.00
EPS In Rs 3.17 3.28 2.46 2.90 2.43 2.59 2.98 2.85 2.47 2.58 2.29 4.72 1.78 1.28
PAT Margin % 15.19 16.70 12.79 16.52 15.29 17.71 21.65 20.32 18.68 20.66 19.44 40.19 16.21 13.23
PBT Margin 19.72 21.05 16.54 21.91 20.80 23.61 26.97 26.85 23.58 24.77 24.61 23.31 20.24 16.44
Tax 92.00 83.00 70.00 92.00 85.00 84.00 71.00 89.00 63.00 50.00 59.00 -192.00 43.00 30.00
Yoy Profit Growth % 30.00 27.00 - 2.00 -2.00 - 30.00 -40.00 39.00 103.00 17.00 203.00 18.00 78.00
Adj Ebit 455.51 457.92 434.30 406.84 344.68 357.25 371.02 374.48 322.32 321.22 301.61 286.82 238.88 176.42
Adj EBITDA 559.51 558.92 532.30 490.84 421.68 427.25 432.02 432.48 378.32 381.22 358.61 344.82 295.88 234.42
Adj EBITDA Margin 27.59 29.26 28.50 28.75 27.33 30.02 32.36 31.73 29.44 31.38 31.40 30.33 27.73 25.02
Adj Ebit Margin 22.46 23.97 23.25 23.83 22.34 25.11 27.79 27.47 25.08 26.44 26.41 25.23 22.39 18.83
Adj PAT 308.00 319.00 182.05 282.00 236.00 252.00 289.00 277.00 240.00 251.00 222.00 457.00 173.00 124.00
Adj PAT Margin 15.19 16.70 9.75 16.52 15.29 17.71 21.65 20.32 18.68 20.66 19.44 40.19 16.21 13.23
Ebit 455.51 457.92 507.93 406.84 344.68 357.25 371.02 374.48 322.32 321.22 301.61 286.82 238.88 176.42
EBITDA 559.51 558.92 605.93 490.84 421.68 427.25 432.02 432.48 378.32 381.22 358.61 344.82 295.88 234.42
EBITDA Margin 27.59 29.26 32.44 28.75 27.33 30.02 32.36 31.73 29.44 31.38 31.40 30.33 27.73 25.02
Ebit Margin 22.46 23.97 27.19 23.83 22.34 25.11 27.79 27.47 25.08 26.44 26.41 25.23 22.39 18.83
NOPAT 322.63 326.13 310.17 275.96 227.91 234.00 260.91 248.99 222.58 234.33 203.03 450.09 166.59 120.78
NOPAT Margin 15.91 17.07 16.60 16.17 14.77 16.44 19.54 18.27 17.32 19.29 17.78 39.59 15.61 12.89
Operating Profit 419.00 411.00 401.00 366.00 310.00 312.00 325.00 329.00 281.00 281.00 257.00 261.00 208.00 150.00
Operating Profit Margin 20.66 21.52 21.47 21.44 20.09 21.93 24.34 24.14 21.87 23.13 22.50 22.96 19.49 16.01

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Sales 7,028 5,406 4,563 3,937 2,508 1,884 1,691 1,729 1,608
Interest 165.00 60.00 84.00 101.00 179.00 153.00 101.00 99.00 100.00
Expenses - 5,180 3,913 3,322 2,986 2,101 1,595 1,535 1,616 1,467
Other Income - 155.00 176.00 138.00 122.00 111.00 72.00 57.00 65.00 60.00
Exceptional Items -73.00 - 1.00 -12.00 -234.00 - -1.00 - -1.00
Depreciation 359.00 245.00 232.00 221.00 174.00 120.00 103.00 94.00 96.00
Profit Before Tax 1,406 1,365 1,064 739.00 -69.00 89.00 8.00 -15.00 5.00
Tax % 23.47 22.49 -3.76 18.13 -100.00 -6.74 100.00 -66.67 -220.00
Net Profit - 1,076 1,058 1,104 605.00 -138.00 95.00 - -25.00 16.00
Profit From Associates - - - - -23.00 - - - -
Minority Share - - - - - - -3.00 - -
Exceptional Items At -56.00 - 1.00 -10.00 -279.00 - - - 1.00
Profit Excl Exceptional 1,132 1,057 1,102 615.00 141.00 96.00 - -25.00 15.00
Profit For PE 1,132 1,057 1,102 615.00 141.00 96.00 - -25.00 15.00
Profit For EPS 1,076 1,058 1,104 605.00 -138.00 95.00 -3.00 -25.00 16.00
EPS In Rs 11.07 10.88 11.37 6.24 -1.42 - - - -
Dividend Payout % 14.00 14.00 9.00 - - - - - -
PAT Margin % 15.31 19.57 24.19 15.37 -5.50 5.04 - -1.45 1.00
PBT Margin 20.01 25.25 23.32 18.77 -2.75 4.72 0.47 -0.87 0.31
Tax 330.00 307.00 -40.00 134.00 69.00 -6.00 8.00 10.00 -11.00
Adj Ebit 1,644 1,424 1,147 852.00 344.00 241.00 110.00 84.00 105.00
Adj EBITDA 2,003 1,669 1,379 1,073 518.00 361.00 213.00 178.00 201.00
Adj EBITDA Margin 28.50 30.87 30.22 27.25 20.65 19.16 12.60 10.29 12.50
Adj Ebit Margin 23.39 26.34 25.14 21.64 13.72 12.79 6.51 4.86 6.53
Adj PAT 1,020 1,058 1,105 595.18 -606.00 95.00 - -25.00 12.80
Adj PAT Margin 14.52 19.57 24.22 15.12 -24.16 5.04 - -1.45 0.80
Ebit 1,717 1,424 1,146 864.00 578.00 241.00 111.00 84.00 106.00
EBITDA 2,076 1,669 1,378 1,085 752.00 361.00 214.00 178.00 202.00
EBITDA Margin 29.54 30.87 30.20 27.56 29.98 19.16 12.66 10.29 12.56
Ebit Margin 24.43 26.34 25.12 21.95 23.05 12.79 6.56 4.86 6.59
NOPAT 1,140 967.32 1,047 597.65 466.00 180.39 - 31.67 144.00
NOPAT Margin 16.21 17.89 22.94 15.18 18.58 9.57 - 1.83 8.96
Operating Profit 1,489 1,248 1,009 730.00 233.00 169.00 53.00 19.00 45.00
Operating Profit Margin 21.19 23.09 22.11 18.54 9.29 8.97 3.13 1.10 2.80

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation 1,841 - 1,182 - 920.00 742.00 563.00 477.00 365.00 237.00
Advance From Customers 68.00 - 42.00 - 33.00 22.00 24.00 8.00 7.00 5.00
Average Capital Employed 11,049 9,536 8,904 - 7,648 6,968 4,622 2,235 1,989 2,002
Average Invested Capital 10,128 7,945 7,766 - 7,004 6,752 4,596 2,538 2,266 2,209
Average Total Assets 13,593 11,892 11,051 - 9,646 8,866 6,174 3,580 3,328 3,224
Average Total Equity 8,894 8,322 7,909 - 6,846 5,961 3,313 975.00 997.00 1,075
Cwip 901.00 588.00 553.00 254.00 252.00 151.00 27.00 6.00 87.00 38.00
Capital Employed 12,390 10,567 9,708 8,506 8,100 7,196 6,739 2,504 1,966 2,012
Cash Equivalents 682.00 1,286 1,099 1,792 1,468 499.00 653.00 281.00 12.00 90.00
Fixed Assets 11,502 9,506 8,784 7,126 7,039 7,018 6,536 2,380 2,192 2,227
Gross Block 13,342 - 9,966 - 7,958 7,760 7,099 2,857 2,557 2,464
Inventory 106.00 93.00 80.00 72.00 76.00 61.00 54.00 43.00 26.00 28.00
Invested Capital 11,667 8,746 8,590 7,144 6,941 7,066 6,439 2,753 2,323 2,209
Investments 3.00 3.00 2.00 1.00 1.00 1.00 1.00 1.00 1.00 -
Lease Liabilities 521.00 581.00 149.00 130.00 124.00 187.00 181.00 215.00 - -
Loans N Advances 39.00 531.00 17.00 - 26.00 17.00 20.00 19.00 9.00 9.00
Long Term Borrowings 2,270 1,065 1,061 478.00 497.00 629.00 843.00 790.00 890.00 849.00
Net Debt 2,325 479.00 198.00 -1,133 -780.00 413.00 447.00 1,234 990.00 891.00
Net Working Capital -736.00 -1,348 -747.00 -236.00 -350.00 -103.00 -124.00 367.00 44.00 -56.00
Non Controlling Interest - - - - - - - - - -133.00
Other Asset Items 1,267 590.00 1,002 982.00 904.00 1,056 888.00 664.00 666.00 630.00
Other Borrowings - - - - - - - 7.00 39.00 28.00
Other Liability Items 1,920 1,813 1,617 1,547 1,426 1,527 1,344 998.00 1,090 1,020
Reserves 8,409 7,827 7,436 6,874 6,439 5,313 4,673 450.00 426.00 627.00
Share Capital 972.00 972.00 972.00 972.00 971.00 970.00 966.00 537.00 537.00 537.00
Short Term Borrowings 219.00 122.00 89.00 52.00 68.00 97.00 78.00 505.00 74.00 104.00
Short Term Loans And Advances - - - - - 3.00 6.00 453.00 15.00 16.00
Total Assets 15,186 13,127 12,000 10,656 10,102 9,189 8,543 3,804 3,355 3,302
Total Borrowings 3,010 1,768 1,299 660.00 689.00 913.00 1,101 1,516 1,003 981.00
Total Equity 9,381 8,799 8,408 7,846 7,410 6,283 5,639 987.00 963.00 1,031
Total Equity And Liabilities 15,186 13,127 12,000 10,656 10,102 9,189 8,543 3,804 3,355 3,302
Total Liabilities 5,805 4,328 3,592 2,810 2,692 2,906 2,904 2,817 2,392 2,271
Trade Payables 808.00 747.00 633.00 603.00 543.00 444.00 436.00 294.00 292.00 265.00
Trade Receivables 687.00 529.00 463.00 860.00 672.00 770.00 732.00 507.00 726.00 560.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -164.00 -264.00 -289.00 -294.00 191.00 144.00 -74.00 -48.00
Cash From Investing Activity -1,614 -1,253 -102.00 -764.00 206.00 -127.00 -17.00 -124.00
Cash From Operating Activity 1,459 1,122 1,284 741.00 118.00 250.00 89.00 166.00
Cash Paid For Acquisition Of Companies - -69.00 - -107.00 - - - -
Cash Paid For Purchase Of Fixed Assets -966.00 -786.00 -336.00 -553.00 -118.00 -89.00 -116.00 -66.00
Cash Paid For Purchase Of Investments -1.00 -1.00 - - - -2.00 -1.00 -
Cash Paid For Repayment Of Borrowings -1,054 -564.00 -169.00 -250.00 -1,528 -130.00 -31.00 -
Cash Received From Borrowings 1,349 642.00 7.00 57.00 737.00 431.00 53.00 106.00
Cash Received From Issue Of Shares - 1.00 1.00 4.00 1,179 - - -
Cash Received From Sale Of Fixed Assets 6.00 6.00 4.00 5.00 2.00 - - -
Cash Received From Sale Of Investments - - - - - - 76.00 -
Change In Inventory -19.00 6.00 -15.00 -8.00 17.00 -17.00 2.00 -5.00
Change In Other Working Capital Items 22.00 -16.00 7.00 -81.00 28.00 6.00 -1.00 8.00
Change In Payables 81.00 -40.00 99.00 -45.00 -478.00 -49.00 28.00 107.00
Change In Receivables -209.00 -109.00 65.00 3.00 56.00 14.00 -78.00 -62.00
Change In Working Capital -124.00 -159.00 156.00 -131.00 -376.00 -47.00 -48.00 48.00
Direct Taxes Paid -321.00 -269.00 -161.00 -109.00 58.00 -13.00 -28.00 -23.00
Dividends Paid -146.00 -97.00 - - - - - -
Interest Paid -141.00 -187.00 -71.00 -91.00 -171.00 -125.00 -96.00 -91.00
Interest Received 95.00 153.00 99.00 74.00 66.00 50.00 45.00 47.00
Loans Given To Related Parties - - - - - -440.00 - -
Net Cash Flow -319.00 -395.00 893.00 -317.00 516.00 267.00 -2.00 -6.00
Other Cash Financing Items Paid -174.00 -58.00 -57.00 -14.00 -26.00 -32.00 - -63.00
Other Cash Investing Items Paid -749.00 -556.00 131.00 -183.00 257.00 -86.00 -22.00 -106.00
Profit From Operations 1,905 1,550 1,290 980.00 436.00 309.00 165.00 140.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Maxhealth 2025-06-30 - 54.76 17.41 4.09 0.00
Maxhealth 2025-03-31 - 54.74 17.59 3.94 0.00
Maxhealth 2024-12-31 - 56.93 15.55 3.77 0.00
Maxhealth 2024-09-30 - 57.29 15.14 3.84 0.00
๐Ÿ’ฌ
Stock Chat