Valuation Narayana Hrudayalaya Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:42 11/07/2025 pm IST			5-day change	1st Jan Change
2,007.00 ^INR	+1.87%		-0.22%	+57.68%

11/06	Narayana Hrudayalaya Arm Invests Additional $1 Million in Cayman Integrated Healthcare	MT
28/05	Narayana Hrudayalaya Limited, Q4 2025 Earnings Call, May 27, 2025

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	50,194	82,344	1,51,244	1,57,118	2,60,701	4,07,621	-	-
Change	-	64.05%	83.67%	3.88%	65.93%	56.36%	-	-
Enterprise Value (EV) ¹	55,340	86,276	1,55,444	1,60,942	2,70,974	3,59,321	4,20,263	4,21,262
Change	-	55.9%	80.17%	3.54%	68.37%	32.6%	-0.68%	0.24%
P/E ratio	42.2x	-580x	44.3x	25.9x	33x	43.5x	43.4x	37.6x
PBR	4.45x	7.4x	10.1x	7.38x	9.04x	9.48x	9.48x	7.66x
PEG	-	5x	-0x	0.3x	1.1x	422.6x	2.1x	2.4x
Capitalization / Revenue	1.6x	3.19x	4.09x	3.47x	5.2x	6.12x	6.49x	5.83x
EV / Revenue	1.77x	3.34x	4.2x	3.56x	5.4x	6.4x	6.69x	6.02x
EV / EBITDA	13.1x	47.4x	23.8x	16.7x	23.5x	28.1x	28.4x	25.1x
EV / EBIT	23.3x	-6,050x	33.1x	21.3x	29.8x	32.9x	35x	30.1x
EV / FCF	16.9x	36.1x	66.3x	28.6x	282x	-374x	78.3x	63.6x
FCF Yield	5.92%	2.77%	1.51%	3.5%	0.35%	-0.27%	1.28%	1.57%
Dividend per Share ²	1	1	1	2.5	4	4.5	2.667	3.125
Rate of return	0.4%	0.25%	0.13%	0.32%	0.31%	0.27%	0.13%	0.16%
EPS ²	5.86	-0.7	16.84	29.85	38.86	38.9	46.2	53.41
Distribution rate	17.1%	-143%	5.94%	8.38%	10.3%	11.6%	5.77%	5.85%
Net sales ¹	31,278	25,823	37,013	45,248	50,182	56,172	62,804	69,977
EBITDA ¹	4,229	1,821	6,535	9,658	11,524	12,783	14,782	16,777
EBIT ¹	2,371	-14.26	4,700	7,558	9,102	10,918	12,021	13,990
Net income ¹	1,189	-143	3,419	6,062	7,893	7,902	9,502	10,966
Net Debt ¹	5,146	3,933	4,200	3,823	10,273	15,666	12,641	13,641
Reference price ²	247.50	405.85	745.35	774.15	1,283.80	2,007.00	2,007.00	2,007.00
Nbr of stocks (in thousands)	2,02,804	2,02,892	2,02,917	2,02,956	2,03,070	2,03,100	-	-
Announcement Date	15/06/20	31/05/21	20/05/22	19/05/23	24/05/24	23/05/25	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NARAYANA HRUDAYALAYA LIMITED	52.21x	7.63x	34.03x	0.16%	475.07Cr
AIER EYE HOSPITAL GROUP CO., LTD.	28.37x	4.64x	15.82x	1.46%	1.62TCr
IHH HEALTHCARE	28.96x	2.69x	12.03x	1.49%	1.37TCr
APOLLO HOSPITALS ENTERPRISE LIMITED	71.98x	4.77x	34.17x	0.25%	1.2TCr
ENCOMPASS HEALTH CORPORATION	23.51x	2.43x	11.81x	0.58%	1.19TCr
BANGKOK DUSIT MEDICAL SERVICES	18.97x	2.83x	11.43x	3.84%	981.87Cr
PURE HEALTH HOLDING	14.96x	1.27x	7.5x	1.46%	889.32Cr
THE ENSIGN GROUP, INC.	24.38x	1.62x	14x	0.18%	821.71Cr
FORTIS HEALTHCARE LIMITED	71.62x	7.66x	37.61x	0.16%	672.71Cr
RAMSAY HEALTH CARE LIMITED	74.31x	0.91x	7.44x	2.12%	572.46Cr
Average	40.93x	3.64x	18.58x	1.17%	980.16Cr
Weighted average by Cap.	37.53x	3.51x	17.60x	1.23%