North India's largest private hospital chain (Haryana & Tricity), operating 16 hospitals across 5 states.
Price
Market Cap
Sector
Healthcare
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 77 | 77 | 77 | 77 | 77 | 86 |
| Reserves | 256 | 380 | 610 | 806 | 993 | 1.1k | 1.9k |
| Borrowings | 292 | 517 | 576 | 687 | 682 | 734 | 364 |
| Other Liabilities | 249 | 319 | 331 | 343 | 382 | 386 | 427 |
| Total Liabilities | 816 | 1.3k | 1.6k | 1.9k | 2.1k | 2.3k | 2.8k |
| AssetsFixed Assets | 365 | 458 | 536 | 837 | 898 | 933 | 1.3k |
| CWIP | 7 | 29 | 5 | 32 | 37 | 54 | 123 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 443 | 806 | 1.1k | 1.0k | 1.2k | 1.3k | 1.4k |
| Total Assets | 816 | 1.3k | 1.6k | 1.9k | 2.1k | 2.3k | 2.8k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 223 | 155 | 199 | 367 | 191 | 329 |
| Cash from Investing | -233 | -248 | -234 | -76 | -91 | -333 |
| Cash from Financing | 49 | 163 | 1 | -130 | -74 | 121 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 86 | 64 | 106 | 299 | 66 | 209 |
| FCF Margin | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (26.3×) and current (47.6×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 26× exit, ₹280 only delivers your return if you pay ₹106. The price is currently baking in 31% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 6.48 |
| FY28 | 10.0% | 7.13 |
| FY29 | 10.0% | 7.84 |
| FY30 | 10.0% | 8.62 |
| FY31 | 10.0% | 9.49 |
| FY32 | 8.0% ·fade | 10.24 |
| FY33 | 6.0% ·fade | 10.86 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.