
NH - Narayana Hrudayalaya Limited Share Price
Healthcare Services
Valuation | |
|---|---|
| Market Cap | 35.91 kCr |
| Price/Earnings (Trailing) | 45.45 |
| Price/Sales (Trailing) | 6.15 |
| EV/EBITDA | 25.76 |
| Price/Free Cashflow | -431.48 |
| MarketCap/EBT | 38.42 |
| Enterprise Value | 35.91 kCr |
Fundamentals | |
|---|---|
| Revenue (TTM) | 5.84 kCr |
| Rev. Growth (Yr) | 12.2% |
| Earnings (TTM) | 785.85 Cr |
| Earnings Growth (Yr) | -2.4% |
Profitability | |
|---|---|
| Operating Margin | 16% |
| EBT Margin | 16% |
| Return on Equity | 21.66% |
| Return on Assets | 10.82% |
| Free Cashflow Yield | -0.23% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
|---|---|
| Price Change 1W | 1.3% |
| Price Change 1M | 1.5% |
| Price Change 6M | -0.10% |
| Price Change 1Y | 38.1% |
| 3Y Cumulative Return | 31.6% |
| 5Y Cumulative Return | 38.7% |
| 7Y Cumulative Return | 32.6% |
Cash Flow & Liquidity | |
|---|---|
| Cash Flow from Investing (TTM) | -1.32 kCr |
| Cash Flow from Operations (TTM) | 990.08 Cr |
| Cash Flow from Financing (TTM) | 531.81 Cr |
| Cash & Equivalents | 457.19 Cr |
| Free Cash Flow (TTM) | -83.68 Cr |
| Free Cash Flow/Share (TTM) | -4.09 |
Balance Sheet | |
|---|---|
| Total Assets | 7.27 kCr |
| Total Liabilities | 3.64 kCr |
| Shareholder Equity | 3.63 kCr |
| Current Assets | 2.5 kCr |
| Current Liabilities | 1.15 kCr |
| Net PPE | 3.81 kCr |
| Inventory | 110.26 Cr |
| Goodwill | 118.93 Cr |
Capital Structure & Leverage | |
|---|---|
| Debt Ratio | 0.3 |
| Debt/Equity | 0.61 |
| Interest Coverage | 4.93 |
| Interest/Cashflow Ops | 7.28 |
Dividend & Shareholder Returns | |
|---|---|
| Dividend/Share (TTM) | 4.5 |
| Dividend Yield | 0.26% |
| Shares Dilution (1Y) | 0.00% |
| Shares Dilution (3Y) | 0.00% |
Summary of Latest Earnings Report from Narayana Hrudayalaya
Summary of Narayana Hrudayalaya's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.
Last updated:
Management's outlook for Narayana Hrudayalaya Limited emphasizes sustained growth, especially in the Integrated Care segment and the upcoming expansions in both domestic and international markets. The Integrated Care business is expected to ramp up significantly in revenue, aiding in the overall growth trajectory.
Following are key forward-looking points provided by management:
Cayman Operations: Management anticipates the stabilization of patient volumes in Cayman following the commissioning of a new hospital, with growth expected to resume over the next few quarters. It was noted that the Cayman Hospital business could achieve $200 million in revenue with EBITDA margins between 40% and 42%. The management reassured that the core economics of the Hospital business would remain unchanged despite short-term revenue fluctuations.
Integrated Care Business: This segment is expected to transition towards breakeven by the end of FY26 or the first quarter of FY27, though it will carry a different margin profile compared to the Hospital business. The management reported early traction with significant employer partnerships, and a robust response to offerings in the external market.
Insurance Offerings: The insurance segment aims to see significant adoption with currently about 6,000 lives covered. Management expects this business to improve as they refine their offerings and expand distribution channels. They have identified a cash burn in this segment but remained focused on establishing a sustainable operational model.
New Hospital Expansions: The company is planning several new hospitals by FY27 and FY28. Management indicated that the break-even characteristics will be comparable to market averages, albeit with some initial margin impact due to higher startup costs.
Capex Plans: Management outlined a commitment of around INR 450 crores for capital expenditures aimed at enhancing service offerings, with further additional investments anticipated for new hospital constructions and technology integration across operations.
Long-Term Growth Intent: There is a clear emphasis on maintaining complex procedural volume growth, particularly in oncology and advanced medical technologies, thereby enhancing overall patient experience and leading to increased revenue across the board.
These strategic initiatives underline management's focus on leveraging current capacities while investing in future growth avenues, aiming for healthy long-term returns.
Last updated:
Question: Anesh, can you explain the sequential decline in discharges and OP patient numbers in Cayman? Is it just volatility, or is there a structural change?
Answer: You're correct; we see quarterly volatility, especially with new hospital openings where initial numbers fluctuate. Historically, new hospitals experience unexpected dips. We expect stabilization in the coming quarters as we ramp up. We remain confident in the growth trajectory.
Question: What accounts for the INR 20-25 crores sequential EBITDA decline for the Cayman business?
Answer: The decline includes a minor revenue decrease in hospital operations. Integrated Care has different margins, affecting overall EBITDA. While the hospital's fundamental economics remain stable, we've seen variations in patient mix affecting revenue, which we expect to normalize over time.
Question: Can we expect Cayman Hospital's revenue to stabilize at $200 million with a 40-42% EBITDA margin?
Answer: Providing precise guidance is challenging. However, we anticipate that, while the revenue mix may lean towards lower-margin OP cases, underlying profitability shouldn't fluctuate significantly. We remain committed to healthy growth in absolute earnings.
Question: How do you plan to breach the operational losses in Integrated Care?
Answer: Integrated Care launched in January and has received a positive response. Although it's currently loss-making, we expect it to break even by year-end or early next year. The goal is to integrate these services into our broader ecosystem for long-term stability.
Question: Will Integrated Care's losses peak in this quarter and decline in the coming quarters?
Answer: That's difficult to ascertain. While I'd anticipate a narrow range in loss percentages, absolute numbers depend on upcoming revenues. Unlike hospitals, Integrated Care won't show wild fluctuations, but some variability is expected based on claims and other factors.
Question: Are all intended services in the new Cayman unit already operational?
Answer: Yes, all services have been activated, but it will take time for them to fully mature and reach their potential. While we've commenced operations, we won't see immediate results across all service lines.
Question: What's the growth outlook for the Integrated Care segment regarding future revenues?
Answer: We're optimistic; we've established partnerships with major employers and organizations. While the segment may not have high margins initially, it's part of our ecosystem strategy to guarantee stable, long-term earnings as we scale.
Question: When will the new hospitals be operational, and what will the break-even timeline look like?
Answer: The new hospitals are expected to take about a year to operationalize. As for break-even, it will depend significantly on local market dynamics, providing revenues at competitive rates while managing costs effectively.
Question: What is the expected interest cost regarding your Capex projects, and what is the peak debt target?
Answer: We're targeting a gross debt of around INR 2,400 crores over the next three years. Our leverage ratio will ideally remain at around 2.5-3, which accommodates our planned expansions while positioning us sustainably.
Question: Given your insurance initiatives, how do plans address pre-existing conditions and age demographics?
Answer: Our approach emphasizes no waiting periods for pre-existing issues through comprehensive health screenings. While we aim to cater to older demographics, we need to balance risk and affordability, crafting suitable products for varying age groups.
These questions were navigated concisely, maintaining the core elements and forecasts as requested, while ensuring comprehension of strategic directions and operational metrics.
Revenue Breakdown
Analysis of Narayana Hrudayalaya's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.
Last Updated: Jun 30, 2025
| Description | Share | Value |
|---|---|---|
| Medical and healthcare related services | 95.6% | 1.5 kCr |
| Others | 2.9% | 45.9 Cr |
| Unallocated other income | 1.5% | 23.9 Cr |
| Total | 1.6 kCr |
Share Holdings
Understand Narayana Hrudayalaya ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
Holding Pattern
Share Holding Details
| Shareholder Name | Holding % |
|---|---|
| SHAKUNTALA SHETTY | 35.38% |
| DEVI PRASAD SHETTY | 11.66% |
| VIREN PRASAD SHETTY | 5% |
| VARUN SHETTY | 5% |
| ANESH SHETTY | 5% |
| KIRAN MAZUMDAR SHAW | 2.3% |
| NARAYANA HEALTH ACADEMY PVT LTD | 1.81% |
| NIPPON LIFE INDIA TRUSTEE LTD | 1.44% |
| AXIS MUTUAL FUND TRUSTEE LIMITED | 1.18% |
| FRANKLIN TEMPLETON INVESTMENT FUNDS | 1.05% |
| PARAG PARIKH FLEXI CAP FUND | 1.03% |
| AMEYA SHETTY | 0% |
Overall Distribution
Distribution across major stakeholders
Ownership Distribution
Distribution across major institutional holders
Is Narayana Hrudayalaya Better than it's peers?
Detailed comparison of Narayana Hrudayalaya against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Ticker | Name | Mkt Cap | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
|---|---|---|---|---|---|---|---|---|---|
| MAXHEALTH | Max Healthcare Institute | 1.12 LCr | 7.67 kCr | +3.10% | +12.80% | 97.19 | 14.55 | - | - |
| APOLLOHOSP | Apollo Hospitals Enterprises | 1.1 LCr | 22.75 kCr | +3.20% | +9.40% | 70.19 | 4.85 | - | - |
| FORTIS | Fortis Healthcare | 77.24 kCr | 8.16 kCr | +3.40% | +63.80% | 88.88 | 9.47 | - | - |
| MEDANTA | Global Health | 35.25 kCr | 3.94 kCr | +0.50% | +18.60% | 65.97 | 8.95 | - | - |
| KRISHANA | Krishana Phoschem | 3.01 kCr | 1.37 kCr | +14.10% | +131.00% | 40.62 | 2.2 | - | - |
Sector Comparison: NH vs Healthcare Services
Comprehensive comparison against sector averages
Comparative Metrics
NH metrics compared to Healthcare
| Category | NH | Healthcare |
|---|---|---|
| PE | 45.45 | 71.45 |
| PS | 6.15 | 7.32 |
| Growth | 12.1 % | 7.2 % |
Performance Comparison
NH vs Healthcare (2021 - 2025)
- 1. NH is among the Top 5 Hospital companies by market cap.
- 2. The company holds a market share of 8.5% in Hospital.
- 3. In last one year, the company has had an above average growth that other Hospital companies.
Income Statement for Narayana Hrudayalaya
Balance Sheet for Narayana Hrudayalaya
Cash Flow for Narayana Hrudayalaya
What does Narayana Hrudayalaya Limited do?
Narayana Hrudayalaya Limited engages in the medical and healthcare services in India and internationally. It operates through two segments, Medical and Healthcare Related Services; and Others. The company acquires, owns, and operates hospitals, clinics, health centers, diagnostic centres, nursing homes and other related activities. It offers cardiology, cardiac surgery, nephrology, urology, neurology, neuro-surgery, endocrinology, orthopedics, internal medicines, obstetrics, gynecology, pediatrics, neonatology, gastroenterology, and oncology services. The company engages in health insurance business. The company was incorporated in 2000 and is headquartered in Bengaluru, India.