BSE: 543220 | NSE: MAXHEALTH | Hospital & Healthcare Services | Mid Cap
Data is not available for this company.
The key valuation ratios of Max Healthcare Institute Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Max Healthcare Institute Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 2.1% | 3.1% | 4.3% | 3.5% | 5.3% | 3.6% | 2.2% | 12.4% | 15.3% | 16.3% | - |
| Value Creation Index ⓘ | -0.8 | -0.7 | -0.6 | -0.7 | -0.5 | -0.7 | -0.8 | 0.1 | 0.4 | 0.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 1,134 | 1,434 | 1,608 | 1,729 | 1,691 | 1,059 | 2,508 | 3,937 | 4,563 | 5,406 | 6,008 |
| Sales YoY Gr. | - | 26.5% | 12.1% | 7.5% | -2.2% | -37.4% | 136.8% | 57% | 15.9% | 18.5% | - |
| Adj EPS ⓘ | -0.8 | -0.5 | -0 | -0.6 | -0 | 1.1 | 0.1 | 6.3 | 11.4 | 10.9 | 10.9 |
| YoY Gr. | - | NA | NA | NA | NA | NA | -87.3% | 4421.4% | 79.3% | -4.2% | - |
| BVPS (₹) ⓘ | 17 | 21.5 | 22.2 | 21.7 | 17.9 | 47.5 | 58.1 | 64.6 | 75.9 | 85.8 | 90.5 |
| Adj Net Profit ⓘ | -38 | -24.4 | -1.9 | -31 | -2 | 59.2 | 13.7 | 613 | 1,102 | 1,057 | 1,059 |
| Cash Flow from Ops. ⓘ | 63.8 | 723 | 156 | 82.2 | 89 | 77.1 | 118 | 741 | 1,284 | 1,122 | - |
| Debt/CF from Ops. ⓘ | 6.6 | 1.1 | 5.6 | 11.9 | 11.3 | 11.1 | 7.8 | 1 | 0.4 | 1 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 19% | 26.2% | 29.2% | 18.5% | ||||
| Adj EPS ⓘ | NA | NA | 326.6% | -4.2% | ||||
| BVPSⓘ | 19.7% | 36.8% | 13.9% | 13.1% | ||||
| Share Price | - | - | 42.9% | 79.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -5.5 | -2.5 | -0.2 | -2.6 | -0.2 | 3.4 | 0.3 | 10.3 | 16.1 | 13.4 | 12.4 |
| Op. Profit Mgn % ⓘ | 6.7 | 7.2 | 8.8 | 6.6 | 8.7 | 8.4 | 15.3 | 23.9 | 26.9 | 27.4 | 26.7 |
| Net Profit Mgn % ⓘ | -3.4 | -1.7 | -0.1 | -1.6 | 0.1 | 1.2 | 1.5 | 15.6 | 24.2 | 19.6 | 17.6 |
| Debt to Equity ⓘ | 0.5 | 0.7 | 0.7 | 0.8 | 1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Working Cap Days ⓘ | 161 | 162 | 179 | 188 | 217 | 320 | 154 | 132 | 115 | 98 | 53 |
| Cash Conv. Cycle ⓘ | 3 | -24 | -21 | -21 | -22 | -11 | -15 | -14 | -21 | -27 | 13 |
Sales growth is growing at healthy rate in last 3 years 29.18%
Net Profit is growing at healthy rate in last 3 years 326.61%
Sales growth is good in last 4 quarters at 19.85%
Return on Equity has declined versus last 3 years average to 12.40%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 8.1 | 10.9 |
| TTM Sales (₹ Cr.) | 2,508 | 6,008 |
| BVPS (₹.) ⓘ | 81.7 | 90.5 |
| Reserves (₹ Cr.) ⓘ | 7,027 | 7,827 |
| P/BV ⓘ | 14.27 | 12.89 |
| PE ⓘ | 144.41 | 107.09 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 630.75 / 1215.00 |
| All Time Low / High (₹) | 101.65 / 1215.00 |
| Market Cap (₹ Cr.) | 1,13,409 |
| Equity (₹ Cr.) | 972.1 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 43.2 |
| Pledged * | 51.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,134 | 1,434 | 1,608 | 1,729 | 1,691 | 1,059 | 2,508 | 3,937 | 4,563 | 5,406 |
| Operating Expenses ⓘ | 1,058 | 1,331 | 1,468 | 1,616 | 1,546 | 970 | 2,124 | 2,998 | 3,335 | 3,925 |
| Manufacturing Costs | 327 | 61 | 146 | 165 | 158 | 359 | 722 | 1,058 | 1,265 | 1,426 |
| Material Costs | 346 | 399 | 423 | 426 | 364 | 217 | 594 | 923 | 922 | 1,119 |
| Employee Cost | 232 | 305 | 353 | 423 | 441 | 230 | 589 | 760 | 809 | 934 |
| Other Costs ⓘ | 154 | 566 | 545 | 603 | 582 | 164 | 219 | 257 | 339 | 446 |
| Operating Profit ⓘ | 75 | 104 | 140 | 113 | 146 | 89 | 384 | 938 | 1,227 | 1,481 |
| Operating Profit Margin (%) | 6.6% | 7.2% | 8.7% | 6.5% | 8.6% | 8.4% | 15.3% | 23.8% | 26.9% | 27.4% |
| Other Income ⓘ | 27 | 36 | 42 | 55 | 67 | 53 | 135 | 132 | 152 | 189 |
| Interest ⓘ | 61 | 68 | 100 | 99 | 101 | 83 | 179 | 101 | 84 | 60 |
| Depreciation ⓘ | 78 | 91 | 96 | 94 | 103 | 46 | 174 | 221 | 232 | 245 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -234 | -9 | 0 | 0 |
| Profit Before Tax ⓘ | -37 | -19 | -12 | -26 | 8 | 13 | -69 | 739 | 1,064 | 1,365 |
| Tax ⓘ | 0 | 4 | -11 | 2 | 9 | 0 | 46 | 134 | -40 | 308 |
| Profit After Tax | -37 | -23 | -1 | -29 | 0 | 13 | -115 | 605 | 1,104 | 1,058 |
| PAT Margin (%) | -3.3% | -1.6% | -0.1% | -1.7% | 0.0% | 1.2% | -4.6% | 15.4% | 24.2% | 19.6% |
| Adjusted EPS (₹) | -0.8 | -0.4 | 0.3 | -0.4 | -0.1 | 1.1 | -1.4 | 6.2 | 11.4 | 10.9 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 9% | 14% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 831 | 1,145 | 1,192 | 1,167 | 963 | 2,553 | 5,612 | 6,260 | 7,368 | 8,341 |
| Share Capital ⓘ | 489 | 533 | 537 | 537 | 537 | 537 | 966 | 970 | 971 | 972 |
| Reserves ⓘ | 343 | 612 | 655 | 630 | 426 | 2,016 | 4,646 | 5,291 | 6,397 | 7,369 |
| Minority Interest | 0 | -17 | -73 | -133 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 378 | 769 | 859 | 953 | 964 | 834 | 897 | 704 | 542 | 1,122 |
| Long Term Debt | 332 | 649 | 772 | 849 | 890 | 106 | 843 | 629 | 497 | 1,061 |
| Short Term Debt | 46 | 121 | 87 | 104 | 74 | 727 | 54 | 75 | 46 | 61 |
| Trade Payables | 155 | 217 | 214 | 267 | 292 | 180 | 436 | 444 | 543 | 677 |
| Others Liabilities ⓘ | 88 | 930 | 954 | 1,051 | 1,136 | 407 | 1,599 | 1,781 | 1,648 | 1,860 |
| Total Liabilities ⓘ | 1,453 | 3,045 | 3,146 | 3,304 | 3,355 | 3,974 | 8,543 | 9,189 | 10,102 | 12,000 |
Fixed Assets | ||||||||||
| Gross Block | 1,050 | 2,357 | 2,423 | 2,464 | 2,557 | 1,252 | 7,099 | 7,760 | 7,958 | 9,902 |
| Accumulated Depreciation | 311 | 84 | 178 | 237 | 365 | 401 | 563 | 742 | 920 | 1,182 |
| Net Fixed Assetsⓘ | 740 | 2,273 | 2,244 | 2,227 | 2,192 | 851 | 6,536 | 7,018 | 7,039 | 8,721 |
| CWIP ⓘ | 18 | 12 | 46 | 38 | 87 | 28 | 27 | 151 | 252 | 553 |
| Investmentsⓘ | 143 | 0 | 0 | 0 | 1 | 2,182 | 1 | 1 | 1 | 2 |
| Inventories | 19 | 23 | 23 | 28 | 26 | 27 | 54 | 61 | 76 | 80 |
| Trade Receivables | 173 | 209 | 235 | 258 | 363 | 96 | 366 | 385 | 336 | 463 |
| Cash Equivalents | 27 | 13 | 23 | 90 | 12 | 120 | 653 | 499 | 1,468 | 1,099 |
| Others Assetsⓘ | 332 | 516 | 575 | 663 | 674 | 671 | 907 | 1,074 | 930 | 1,082 |
| Total Assets ⓘ | 1,453 | 3,045 | 3,146 | 3,304 | 3,355 | 3,974 | 8,543 | 9,189 | 10,102 | 12,000 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 64 | 723 | 156 | 82 | 89 | 77 | 118 | 741 | 1,284 | 1,122 |
| PBT ⓘ | -37 | -19 | -12 | -26 | 8 | 13 | -69 | 739 | 1,064 | 1,365 |
| Adjustment ⓘ | 126 | 145 | 194 | 162 | 157 | 109 | 505 | 241 | 226 | 185 |
| Changes in Working Capital ⓘ | -9 | 272 | 9 | -25 | -48 | -39 | -376 | -131 | 156 | -159 |
| Tax Paid ⓘ | -16 | 327 | -35 | -23 | -28 | -6 | 58 | -109 | -161 | -269 |
| Cash Flow From Investing Activity ⓘ | -194 | -1,340 | -104 | -100 | -17 | -2,641 | -73 | -764 | -102 | -1,285 |
| Capex | -71 | -1,603 | -115 | -66 | -116 | -90 | -117 | -548 | -332 | -780 |
| Net Investments | -379 | 0 | -6 | -73 | 76 | -2,136 | 0 | -171 | -97 | -562 |
| Others ⓘ | 257 | 263 | 17 | 39 | 23 | -415 | 44 | -44 | 326 | 57 |
| Cash Flow From Financing Activityⓘ | 145 | 603 | -48 | 12 | -74 | 2,353 | 191 | -294 | -289 | -264 |
| Net Proceeds from Shares ⓘ | 409 | 283 | 0 | 0 | 0 | 1,858 | 1,179 | 4 | 1 | 1 |
| Net Proceeds from Borrowing ⓘ | 3 | 384 | 105 | 89 | 22 | -135 | -95 | -213 | -133 | 64 |
| Interest Paid ⓘ | -60 | -65 | -95 | -94 | -96 | -78 | -155 | -72 | -71 | -187 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97 |
| Others ⓘ | -207 | 0 | -58 | 17 | 0 | 708 | -737 | -13 | -86 | -44 |
| Net Cash Flow ⓘ | 16 | -14 | 4 | -6 | -2 | -210 | 236 | -317 | 893 | -427 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -5.64 | -2.29 | -0.12 | -2.44 | -0.02 | 0.73 | -2.8 | 10.19 | 16.19 | 13.47 |
| ROCE (%) | 2.11 | 3.05 | 4.34 | 3.46 | 5.33 | 3.57 | 2.22 | 12.38 | 15.32 | 16.26 |
| Asset Turnover Ratio | 0.83 | 0.64 | 0.52 | 0.54 | 0.51 | 0.29 | 0.4 | 0.44 | 0.47 | 0.49 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | 5.92 | N/A | 1.22 | 1.16 | 1.06 | Working Capital Days |
| Receivable Days | 54 | 49 | 50 | 52 | 67 | 79 | 34 | 35 | 29 | 27 |
| Inventory Days | 5 | 5 | 5 | 5 | 6 | 9 | 6 | 5 | 6 | 5 |
| Payable Days | 163 | 170 | 186 | 206 | 279 | 396 | 189 | 174 | 195 | 199 |
Max Healthcare Institute Limited is the second largest healthcare chain in India by revenue with a network of various Healthcare Facilities, including BLK Super Speciality Hospital and Nanavati Super Speciality Hospital (post de-merger of Radiant’s healthcare business into the company). Its network includes four Partner Healthcare Facilities, to whom it provide healthcare services in key specialities pursuant to prevailing agreements. It has major concentration in north India with many hospitals and medical centres located in Delhi NCR and the others in the cities of Mumbai, Mohali, Bathinda and Dehradun.
The company commenced operations in the year 2000 with its first hospital, Max Medcentre in Panchsheel Park, and expanded its operations by opening various multi-speciality hospitals and entering into arrangements with societies and trusts. It provides healthcare services across secondary and tertiary care specialities with key focus on centres of excellence i.e. oncology, neurosciences, cardiac sciences, orthopaedics, renal sciences, liver and biliary sciences and minimal access metabolic and bariatric surgery (MAMBS).
In addition to the core hospital business, the company has two SBUs, namely, Max@Home and MaxLab. Max@Home is a platform that provides health and wellness services at home and MaxLab offers pathology services to patients outside of its hospitals through a variety of channels including third party hospital laboratory management.
Max Healthcare is promoted and led by Abhay Soi as its Chairman and Managing director and co- promoted by KKR, the iconic Global Private equity fund. The present amalgamated company was formed subsequent to the acquisition of 49.7% stake in erstwhile Max Healthcare Institute Limited by Radiant Life Care Pvt. Ltd. (Radiant) and the amalgamation of Max Healthcare with Radiant thereafter. The amalgamated entity assumed the name Max Healthcare Institute limited. Prior to the amalgamation, Radiant was led and promoted by Abhay Soi.
Business area of the company
The company offers healthcare services through its various facilities in Delhi and the National Capital Region, and facilities in Mohali and Bathinda. It provides services in the areas of cardiology, orthopedics and joint replacement, cancer, neurosciences, pediatrics, obstetrics and gynecology, aesthetics and reconstructive plastic surgery, internal medicine, eye and dental care, endocrinology, diabetes, obesity, ENT, metal health and behavioral sciences, physiotherapy and rehabilitation, and nuclear medicine, as well as minimal access, metabolic, and bariatric surgery.
Awards & recognitions
2019-2020
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
