Global Health Ltd

MEDANTA
Healthcare
โ‚น 1,373
Price
โ‚น 36,905
Market Cap
Large Cap
64.71
P/E Ratio

๐Ÿ“Š Score Snapshot

4.03 / 25
Performance
19.62 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
30.64 / 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 856.00 830.00 789.00 429.00 265.00 237.00 226.00 105.00
Adj Cash EBITDA Margin 23.80 25.72 29.34 20.26 18.19 15.75 15.85 8.15
Adj Cash EBITDA To EBITDA 0.90 0.94 1.15 0.86 1.16 1.01 1.01 0.60
Adj Cash EPS 12.81 15.86 15.97 - - - - -
Adj Cash PAT 343.83 425.76 428.27 129.00 66.91 38.00 54.00 -36.00
Adj Cash PAT To PAT 0.77 0.89 1.32 0.66 2.24 1.06 1.06 -1.09
Adj Cash PE 86.77 86.31 32.91 - - - - -
Adj EPS 16.54 17.84 12.13 - - - - -
Adj EV To Cash EBITDA 38.12 43.72 17.71 - - - - -
Adj EV To EBITDA 34.14 41.10 20.37 - - - - -
Adj Number Of Shares 26.84 26.84 26.81 - - - - -
Adj PE 68.72 76.74 43.30 - - - - -
Adj Peg - 1.63 - - - - - -
Bvps 126.23 108.27 90.60 - - - - -
Cash Conversion Cycle -24.00 -34.00 -52.00 -24.00 -62.00 -67.00 -75.00 -56.00
Cash ROCE 3.75 10.56 12.98 1.80 4.93 -0.11 -6.43 -
Cash Roic 3.09 12.62 15.37 0.83 3.93 -1.31 -8.58 -
Cash Revenue 3,597 3,227 2,689 2,117 1,457 1,505 1,426 1,289
Cash Revenue To Revenue 0.97 0.99 0.99 0.98 1.01 1.00 0.98 0.96
Dio 28.00 32.00 35.00 36.00 42.00 43.00 26.00 26.00
Dpo 81.00 90.00 114.00 90.00 138.00 147.00 142.00 124.00
Dso 29.00 24.00 26.00 30.00 34.00 36.00 41.00 41.00
Dividend Yield 0.04 - - - - - - -
EV 32,635 36,289 13,972 - - - - -
EV To EBITDA 32.44 41.14 20.34 - - - - -
EV To Fcff 371.95 111.01 37.60 - - - - -
Fcfe -10.17 -127.24 312.27 201.00 44.91 60.00 21.00 -199.00
Fcfe Margin -0.28 -3.94 11.61 9.49 3.08 3.99 1.47 -15.44
Fcfe To Adj PAT -0.02 -0.27 0.96 1.03 1.50 1.67 0.41 -6.03
Fcff 87.74 326.89 371.61 18.78 85.06 -27.25 -150.37 -243.55
Fcff Margin 2.44 10.13 13.82 0.89 5.84 -1.81 -10.54 -18.89
Fcff To NOPAT 0.17 0.67 1.05 0.08 1.27 -0.64 -3.45 -11.35
Market Cap 33,043 36,662 14,128 - - - - -
PB 9.75 12.62 5.82 - - - - -
PE 68.70 76.70 43.33 - - - - -
Peg 111.23 1.65 - - - - - -
PS 8.95 11.19 5.21 - - - - -
ROCE 14.50 14.92 12.41 10.13 4.15 3.10 3.99 -
ROE 14.10 17.95 16.08 13.07 2.19 2.72 4.06 -
Roic 17.87 18.71 14.63 10.09 3.10 2.06 2.49 -
Share Price 1,231 1,366 526.95 - - - - -

๐Ÿ“Š Quarterly Results

Metric Sep 2025 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
Sales 1,099 1,031 931.00 943.00 957.00 861.00 809.00 836.00 844.00 780.00 707.00 694.00 679.00 617.00
Interest 17.00 14.00 15.00 16.00 16.00 18.00 18.00 18.00 20.00 18.00 20.00 21.00 18.00 19.00
Expenses - 852.00 784.00 707.00 706.00 728.00 675.00 629.00 620.00 631.00 595.00 540.00 534.00 522.00 485.00
Other Income - 19.73 20.46 22.93 16.02 18.22 21.93 27.42 18.08 20.75 14.92 24.77 11.90 15.51 9.09
Exceptional Items - - -49.90 - - - - - - - - - - -
Depreciation 50.00 45.00 49.00 48.00 49.00 47.00 45.00 44.00 43.00 40.00 38.00 39.00 37.00 36.00
Profit Before Tax 200.00 208.00 133.00 189.00 181.00 144.00 143.00 172.00 171.00 141.00 133.00 112.00 117.00 87.00
Tax % 21.00 23.56 24.06 24.34 27.62 26.39 11.19 27.91 26.90 27.66 24.06 27.68 26.50 32.18
Net Profit - 158.00 159.00 101.00 143.00 131.00 106.00 127.00 124.00 125.00 102.00 101.00 81.00 86.00 59.00
Exceptional Items At - - -36.00 - - - - - - - - - - -
Profit Excl Exceptional 158.00 159.00 137.00 143.00 131.00 106.00 127.00 124.00 125.00 102.00 101.00 81.00 86.00 59.00
Profit For PE 158.00 159.00 137.00 143.00 131.00 106.00 127.00 124.00 125.00 102.00 101.00 81.00 86.00 59.00
Profit For EPS 158.00 159.00 101.00 143.00 131.00 106.00 127.00 124.00 125.00 102.00 101.00 81.00 86.00 59.00
EPS In Rs 5.89 5.92 3.78 5.32 4.87 3.96 4.74 4.61 4.66 3.80 3.77 3.01 3.38 2.32
PAT Margin % 14.38 15.42 10.85 15.16 13.69 12.31 15.70 14.83 14.81 13.08 14.29 11.67 12.67 9.56
PBT Margin 18.20 20.17 14.29 20.04 18.91 16.72 17.68 20.57 20.26 18.08 18.81 16.14 17.23 14.10
Tax 42.00 49.00 32.00 46.00 50.00 38.00 16.00 48.00 46.00 39.00 32.00 31.00 31.00 28.00
Yoy Profit Growth % 21.00 50.00 8.00 16.00 5.00 4.00 26.00 53.00 46.00 74.00 476.00 15.00 - 41.00
Adj Ebit 216.73 222.46 197.93 205.02 198.22 160.93 162.42 190.08 190.75 159.92 153.77 132.90 135.51 105.09
Adj EBITDA 266.73 267.46 246.93 253.02 247.22 207.93 207.42 234.08 233.75 199.92 191.77 171.90 172.51 141.09
Adj EBITDA Margin 24.27 25.94 26.52 26.83 25.83 24.15 25.64 28.00 27.70 25.63 27.12 24.77 25.41 22.87
Adj Ebit Margin 19.72 21.58 21.26 21.74 20.71 18.69 20.08 22.74 22.60 20.50 21.75 19.15 19.96 17.03
Adj PAT 158.00 159.00 63.11 143.00 131.00 106.00 127.00 124.00 125.00 102.00 101.00 81.00 86.00 59.00
Adj PAT Margin 14.38 15.42 6.78 15.16 13.69 12.31 15.70 14.83 14.81 13.08 14.29 11.67 12.67 9.56
Ebit 216.73 222.46 247.83 205.02 198.22 160.93 162.42 190.08 190.75 159.92 153.77 132.90 135.51 105.09
EBITDA 266.73 267.46 296.83 253.02 247.22 207.93 207.42 234.08 233.75 199.92 191.77 171.90 172.51 141.09
EBITDA Margin 24.27 25.94 31.88 26.83 25.83 24.15 25.64 28.00 27.70 25.63 27.12 24.77 25.41 22.87
Ebit Margin 19.72 21.58 26.62 21.74 20.71 18.69 20.08 22.74 22.60 20.50 21.75 19.15 19.96 17.03
NOPAT 155.63 154.41 132.90 143.00 130.28 102.32 119.89 123.99 124.27 104.89 97.96 87.51 88.20 65.11
NOPAT Margin 14.16 14.98 14.27 15.16 13.61 11.88 14.82 14.83 14.72 13.45 13.86 12.61 12.99 10.55
Operating Profit 197.00 202.00 175.00 189.00 180.00 139.00 135.00 172.00 170.00 145.00 129.00 121.00 120.00 96.00
Operating Profit Margin 17.93 19.59 18.80 20.04 18.81 16.14 16.69 20.57 20.14 18.59 18.25 17.44 17.67 15.56

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2016
Sales 3,692 3,275 2,710 2,167 1,447 1,500 1,456 1,343 1,382
Interest 65.00 84.00 86.00 86.00 73.00 57.00 38.00 28.00 14.00
Expenses - 2,815 2,466 2,073 1,709 1,250 1,309 1,283 1,218 1,081
Other Income - 79.00 74.00 49.00 38.00 31.00 44.00 50.00 49.00 45.00
Exceptional Items -50.00 1.00 -1.00 - 1.00 - - - -
Depreciation 194.00 173.00 150.00 130.00 123.00 115.00 102.00 86.00 70.00
Profit Before Tax 647.00 627.00 449.00 281.00 32.00 64.00 83.00 60.00 262.00
Tax % 25.66 23.76 27.39 30.25 9.38 43.75 38.55 45.00 35.11
Net Profit - 481.00 478.00 326.00 196.00 29.00 36.00 51.00 33.00 170.00
Exceptional Items At -37.00 1.00 - - - - - - -
Profit Excl Exceptional 518.00 477.00 327.00 196.00 29.00 36.00 51.00 33.00 170.00
Profit For PE 518.00 477.00 327.00 196.00 29.00 36.00 51.00 33.00 170.00
Profit For EPS 481.00 478.00 326.00 196.00 29.00 36.00 51.00 33.00 170.00
EPS In Rs 17.92 17.81 12.16 - - - - - -
Dividend Payout % 3.00 - - - - - - - -
PAT Margin % 13.03 14.60 12.03 9.04 2.00 2.40 3.50 2.46 12.30
PBT Margin 17.52 19.15 16.57 12.97 2.21 4.27 5.70 4.47 18.96
Tax 166.00 149.00 123.00 85.00 3.00 28.00 32.00 27.00 92.00
Adj Ebit 762.00 710.00 536.00 366.00 105.00 120.00 121.00 88.00 276.00
Adj EBITDA 956.00 883.00 686.00 496.00 228.00 235.00 223.00 174.00 346.00
Adj EBITDA Margin 25.89 26.96 25.31 22.89 15.76 15.67 15.32 12.96 25.04
Adj Ebit Margin 20.64 21.68 19.78 16.89 7.26 8.00 8.31 6.55 19.97
Adj PAT 443.83 478.76 325.27 196.00 29.91 36.00 51.00 33.00 170.00
Adj PAT Margin 12.02 14.62 12.00 9.04 2.07 2.40 3.50 2.46 12.30
Ebit 812.00 709.00 537.00 366.00 104.00 120.00 121.00 88.00 276.00
EBITDA 1,006 882.00 687.00 496.00 227.00 235.00 223.00 174.00 346.00
EBITDA Margin 27.25 26.93 25.35 22.89 15.69 15.67 15.32 12.96 25.04
Ebit Margin 21.99 21.65 19.82 16.89 7.19 8.00 8.31 6.55 19.97
NOPAT 507.74 484.89 353.61 228.78 67.06 42.75 43.63 21.45 149.90
NOPAT Margin 13.75 14.81 13.05 10.56 4.63 2.85 3.00 1.60 10.85
Operating Profit 683.00 636.00 487.00 328.00 74.00 76.00 71.00 39.00 231.00
Operating Profit Margin 18.50 19.42 17.97 15.14 5.11 5.07 4.88 2.90 16.71

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 - - 991.11 - 827.19 682.13 556.92 437.79 334.89 239.34
Advance From Customers - - 59.00 - 49.00 38.00 29.00 21.00 16.00 20.00
Average Capital Employed 3,906 3,640 3,628 - 3,137 2,519 2,296 2,180 1,862 -
Average Invested Capital 2,842 2,636 2,591 - 2,417 2,268 2,164 2,075 1,754 -
Average Total Assets 4,523 4,294 4,188 - 3,622 2,920 2,680 2,548 2,207 -
Average Total Equity 3,147 2,898 2,668 - 2,022 1,500 1,366 1,322 1,256 -
Cwip 529.00 453.00 388.00 351.00 327.00 439.00 464.00 382.00 666.00 317.00
Capital Employed 4,105 3,831 3,708 3,449 3,549 2,725 2,313 2,278 2,083 1,641
Cash Equivalents 1,122 983.00 1,175 974.00 1,278 512.00 289.00 250.00 266.00 260.00
Fixed Assets 2,519 2,464 2,236 2,159 2,050 1,776 1,616 1,703 1,194 1,094
Gross Block - - 3,227 - 2,877 2,458 2,173 2,141 1,529 1,333
Inventory 67.00 76.00 67.00 73.00 60.00 53.00 40.00 39.00 23.00 23.00
Invested Capital 2,951 2,796 2,732 2,475 2,450 2,384 2,153 2,175 1,975 1,532
Investments 3.00 3.00 - - - - - - - -
Lease Liabilities 390.00 387.00 383.00 354.00 280.00 271.00 287.00 307.00 273.00 -
Loans N Advances 30.00 49.00 16.00 - 14.00 8.00 9.00 6.00 7.00 2.00
Long Term Borrowings 264.00 192.00 283.00 324.00 737.00 768.00 578.00 606.00 503.00 336.00
Net Debt -407.00 -298.00 -373.00 -179.00 -156.00 597.00 642.00 679.00 521.00 196.00
Net Working Capital -97.00 -121.00 108.00 -35.00 73.00 169.00 73.00 90.00 115.00 121.00
Non Controlling Interest 1.00 1.00 - - - - - - - -
Other Asset Items 205.00 199.00 183.00 265.00 173.00 177.00 143.00 138.00 109.00 137.00
Other Borrowings - - - - - - - 16.00 11.00 53.00
Other Liability Items 466.00 472.00 326.00 401.00 304.00 249.00 220.00 236.00 205.00 217.00
Reserves 3,333 3,088 2,852 2,600 2,375 1,565 1,333 1,300 1,246 1,168
Share Capital 54.00 54.00 54.00 54.00 54.00 51.00 50.00 49.00 49.00 48.00
Short Term Borrowings 64.00 110.00 136.00 117.00 105.00 70.00 67.00 - - 67.00
Short Term Loans And Advances - - - - - - 3.00 3.00 2.00 -
Total Assets 4,766 4,510 4,280 4,079 4,097 3,146 2,694 2,666 2,430 1,984
Total Borrowings 718.00 688.00 802.00 795.00 1,122 1,109 931.00 929.00 787.00 456.00
Total Equity 3,388 3,143 2,906 2,654 2,429 1,616 1,383 1,349 1,295 1,216
Total Equity And Liabilities 4,766 4,510 4,280 4,079 4,097 3,146 2,694 2,666 2,430 1,984
Total Liabilities 1,378 1,367 1,374 1,425 1,668 1,530 1,311 1,317 1,135 768.00
Trade Payables 195.00 207.00 187.00 229.00 195.00 134.00 132.00 131.00 126.00 106.00
Trade Receivables 292.00 283.00 430.00 257.00 388.00 360.00 268.00 298.00 328.00 304.00

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 -97.00 -514.00 346.00 160.00 -81.00 -1.00 97.00 9.00
Cash From Investing Activity -721.00 -441.00 -342.00 -421.00 -239.00 -87.00 -249.00 -69.00
Cash From Operating Activity 624.00 612.00 645.00 311.00 242.00 175.00 166.00 63.00
Cash Paid For Acquisition Of Companies - - - - - - - -139.00
Cash Paid For Loan Advances - - - - - -1.00 -3.00 -1.00
Cash Paid For Purchase Of Fixed Assets -517.00 -279.00 -236.00 -274.00 -146.00 -188.00 -300.00 -144.00
Cash Paid For Purchase Of Investments -3.00 - - - - - - -
Cash Paid For Repayment Of Borrowings -183.00 -584.00 -70.00 -20.00 -3.00 -18.00 -63.00 -14.00
Cash Received From Borrowings 149.00 136.00 39.00 235.00 - 112.00 227.00 47.00
Cash Received From Issue Of Shares 1.00 - 479.00 38.00 - - 1.00 -
Cash Received From Sale Of Fixed Assets 3.00 1.00 1.00 1.00 4.00 1.00 1.00 1.00
Change In Inventory - -6.00 -7.00 -14.00 -1.00 -15.00 -1.00 -1.00
Change In Other Working Capital Items -17.00 - 71.00 -6.00 27.00 9.00 16.00 -15.00
Change In Payables 13.00 2.00 60.00 3.00 1.00 4.00 20.00 2.00
Change In Receivables -95.00 -48.00 -21.00 -50.00 10.00 5.00 -30.00 -54.00
Change In Working Capital -100.00 -53.00 103.00 -67.00 37.00 2.00 3.00 -69.00
Direct Taxes Paid -164.00 -177.00 -106.00 -98.00 -16.00 -56.00 -68.00 -53.00
Interest Paid -54.00 -55.00 -89.00 -76.00 -62.00 -79.00 -53.00 -23.00
Interest Received 67.00 59.00 34.00 16.00 15.00 19.00 18.00 24.00
Net Cash Flow -194.00 -343.00 648.00 50.00 -78.00 87.00 14.00 3.00
Other Cash Financing Items Paid -10.00 -11.00 -13.00 -17.00 -16.00 -16.00 -14.00 -
Other Cash Investing Items Paid -272.00 -223.00 -142.00 -164.00 -112.00 81.00 31.00 190.00
Profit From Operations 888.00 843.00 648.00 476.00 222.00 229.00 230.00 185.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Medanta 2025-09-30 - 11.41 12.97 42.56 0.06
Medanta 2025-06-30 - 11.54 12.20 43.19 0.06
Medanta 2025-03-31 - 11.76 11.93 43.28 0.00
Medanta 2024-12-31 - 12.48 10.51 43.98 0.00
๐Ÿ’ฌ
Stock Chat