| mln. INR | 2011 | 2012 | 2013 | 2014 | 2015 | 2015/2014 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 835 | 948 | 969 | 1,077 | 1,176 | 9.2% |
| EBITDA | 124 | 139 | 121 | 89 | 75 | -15.6% |
| Net Income | 54 | 78 | 435 | 88 | 79 | -10.4% |
| Balance Sheet | ||||||
| Cash | 3 | 7 | 30 | |||
| Short Term Debt | 27 | 25 | 0 | |||
| Long Term Debt | 46 | 46 | 6 | |||
| Cash flow | ||||||
| Capex | 80 | 98 | ||||
| Ratios | ||||||
| Revenue growth | -38.5% | 13.5% | 2.2% | 11.1% | 9.2% | |
| EBITDA growth | 28.9% | 12.5% | -12.9% | -26.2% | -15.6% | |
| EBITDA Margin | 14.8% | 14.7% | 12.5% | 8.3% | 6.4% | -1.9% |
| Net Income Margin | 6.5% | 8.2% | 44.9% | 8.1% | 6.7% | -1.5% |
| CAPEX, % of revenue | 9.6% | 10.4% | 0.0% | |||
| ROIC | 26.6% | 27.7% | 15.9% | 0.0% | ||
| ROE | 23.5% | 26.1% | 78.5% | 0.0% | ||
| Net Debt/EBITDA | 0.6x | 0.5x | -0.2x | 0.0x | 0.0x | 0.0x |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Kovai Medical Center & Hospital ($KOVAI) | -63.8% | 27.3% | 33.6% | 12.4% | |
| Vimta Labs ($VIMTALABS) | -18.5% | -8.7% | 24.9% | 8.4% | |
| Dr.Agarwal'S Eye Hospital ($DRAGARWQ) | -24.3% | 0.7% | 4.4% | 4.3% | |
| Median (3 companies) | -24.3% | 0.7% | 24.9% | 8.4% | |
| Fortis Malar Hospitals ($FORTISMLR) | 13.5% | 2.2% | 11.1% | 9.2% | |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Vimta Labs ($VIMTALABS) | 16.6% | 2.1% | 19.3% | 22.6% | |
| Kovai Medical Center & Hospital ($KOVAI) | 21.1% | 20.0% | 23.9% | 22.0% | |
| Dr.Agarwal'S Eye Hospital ($DRAGARWQ) | 12.5% | 10.7% | 11.0% | 8.8% | |
| Median (3 companies) | 16.6% | 10.7% | 19.3% | 22.0% | |
| Fortis Malar Hospitals ($FORTISMLR) | 14.8% | 14.7% | 12.5% | 8.3% | 6.4% |
| Top | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Vimta Labs ($VIMTALABS) | 3.4% | 4.4% | 3.6% | 7.3% | |
| Kovai Medical Center & Hospital ($KOVAI) | 55.9% | 34.8% | 3.4% | 4.5% | |
| Median (2 companies) | 3.6% | 4.4% | 3.5% | 5.9% | |
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Kovai Medical Center & Hospital ($KOVAI) | 14.5% | 11.5% | 18.0% | 18.4% | |
| Vimta Labs ($VIMTALABS) | -0.7% | -9.9% | 4.7% | 13.7% | |
| Kmc Speciality Hospitals (India) ($KMCSHIL) | 0.9% | 11.0% | 17.6% | -9.9% | |
| N.G.Industries ($NGIND) | 12.2% | 14.3% | 13.1% | ||
| Secunderabad Healthcare ($SECHE) | 0.4% | 0.2% | -0.1% | ||
| Median (8 companies) | 6.0% | 11.3% | 15.3% | 13.7% | |
| Fortis Malar Hospitals ($FORTISMLR) | 26.6% | 27.7% | 15.9% | ||
| Top 5 | FY2011 | FY2012 | FY2013 | FY2014 | FY2015 |
|---|---|---|---|---|---|
| Kmc Speciality Hospitals (India) ($KMCSHIL) | 6.0x | 3.2x | 2.3x | 7.7x | |
| Kovai Medical Center & Hospital ($KOVAI) | 4.4x | 4.5x | 2.5x | 2.0x | |
| Vimta Labs ($VIMTALABS) | 1.5x | 10.9x | 0.5x | 0.2x | |
| N.G.Industries ($NGIND) | 0.2x | -0.2x | 0.8x | 0.0x | |
| Chennai Meenakshi Multispeciality Hospital ($CMMHOSP) | 14.5x | 8.7x | 4.6x | 0.0x | |
| Median (6 companies) | 4.4x | 4.5x | 2.3x | 0.1x | |
| Fortis Malar Hospitals ($FORTISMLR) | 0.6x | 0.5x | -0.2x | 0.0x | 0.0x |