Market Closed -
Nasdaq
01:30:00 06/07/2024 am IST
|
5-day change
|
1st Jan Change
|
10.95
USD
|
-1.62%
|
|
-12.82%
|
-53.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,465
|
2,802
|
7,046
|
4,561
|
4,432
|
4,613
|
-
|
-
|
Enterprise Value (EV)
1 |
1,727
|
3,180
|
7,689
|
6,237
|
5,896
|
6,550
|
6,228
|
5,775
|
P/E ratio
|
-162
x
|
72.8
x
|
69.8
x
|
-68.4
x
|
1,057
x
|
-63.2
x
|
88.6
x
|
38.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.24
x
|
2.21
x
|
4.78
x
|
2.52
x
|
1.97
x
|
1.77
x
|
1.58
x
|
1.44
x
|
EV / Revenue
|
1.46
x
|
2.5
x
|
5.21
x
|
3.45
x
|
2.62
x
|
2.51
x
|
2.13
x
|
1.8
x
|
EV / EBITDA
|
10.3
x
|
13.3
x
|
22.4
x
|
14.7
x
|
9.6
x
|
10.2
x
|
8.08
x
|
6.56
x
|
EV / FCF
|
32.6
x
|
254
x
|
36.1
x
|
-60.3
x
|
24.8
x
|
38
x
|
23
x
|
14.2
x
|
FCF Yield
|
3.06%
|
0.39%
|
2.77%
|
-1.66%
|
4.03%
|
2.63%
|
4.35%
|
7.05%
|
Price to Book
|
81.8
x
|
-
|
20.5
x
|
1.2
x
|
1.74
x
|
1.62
x
|
1.49
x
|
1.32
x
|
Nbr of stocks (in thousands)
|
1,12,865
|
1,16,662
|
2,76,434
|
4,16,511
|
4,19,308
|
4,21,255
|
-
|
-
|
Reference price
2 |
12.98
|
24.02
|
25.49
|
10.95
|
10.57
|
10.95
|
10.95
|
10.95
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,186
|
1,271
|
1,475
|
1,806
|
2,254
|
2,611
|
2,918
|
3,209
|
EBITDA
1 |
168
|
240
|
343.6
|
425.5
|
614.3
|
644.1
|
770.7
|
879.8
|
EBIT
1 |
57.7
|
80
|
145.7
|
3
|
147.9
|
89.84
|
236.4
|
349.9
|
Operating Margin
|
4.86%
|
6.3%
|
9.88%
|
0.17%
|
6.56%
|
3.44%
|
8.1%
|
10.91%
|
Earnings before Tax (EBT)
1 |
9.8
|
118.4
|
126.8
|
-61
|
21
|
-86.77
|
84.52
|
217.6
|
Net income
1 |
-8.7
|
117.1
|
97.2
|
-57.6
|
3.3
|
-79.23
|
49.6
|
122.4
|
Net margin
|
-0.73%
|
9.21%
|
6.59%
|
-3.19%
|
0.15%
|
-3.03%
|
1.7%
|
3.81%
|
EPS
2 |
-0.0800
|
0.3300
|
0.3652
|
-0.1600
|
0.0100
|
-0.1732
|
0.1236
|
0.2874
|
Free Cash Flow
1 |
52.9
|
12.5
|
213.1
|
-103.4
|
237.6
|
172.2
|
271.2
|
407
|
FCF margin
|
4.46%
|
0.98%
|
14.45%
|
-5.72%
|
10.54%
|
6.6%
|
9.29%
|
12.68%
|
FCF Conversion (EBITDA)
|
31.49%
|
5.21%
|
62.02%
|
-
|
38.68%
|
26.74%
|
35.19%
|
46.26%
|
FCF Conversion (Net income)
|
-
|
10.67%
|
219.24%
|
-
|
7,200%
|
-
|
546.82%
|
332.6%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
398.9
|
385.7
|
391.9
|
496
|
532.8
|
545.6
|
560.7
|
572.8
|
575.1
|
603.9
|
637.4
|
657
|
713.1
|
688.3
|
719.5
|
EBITDA
1 |
95.1
|
89.3
|
87.2
|
124
|
125
|
142.2
|
142.9
|
161.5
|
167.7
|
152.2
|
152.4
|
152.6
|
188.3
|
175.7
|
188.7
|
EBIT
1 |
50.2
|
43.2
|
-38
|
2
|
-4.2
|
33.7
|
23.9
|
41.2
|
49.1
|
8
|
13.85
|
19.65
|
47.9
|
43.1
|
41.65
|
Operating Margin
|
12.58%
|
11.2%
|
-9.7%
|
0.4%
|
-0.79%
|
6.18%
|
4.26%
|
7.19%
|
8.54%
|
1.32%
|
2.17%
|
2.99%
|
6.72%
|
6.26%
|
5.79%
|
Earnings before Tax (EBT)
1 |
45.1
|
38.5
|
-44.9
|
-21.7
|
-32.9
|
3
|
-8.6
|
9.1
|
17.5
|
-33.3
|
-27.37
|
-24.63
|
-0.5191
|
-6.464
|
-0.7172
|
Net income
1 |
36
|
29.4
|
-20.4
|
-29.5
|
-37.1
|
0.3
|
0.3
|
1.3
|
1.4
|
-35.1
|
-22.77
|
-25.13
|
3.97
|
-5.983
|
0.1374
|
Net margin
|
9.02%
|
7.62%
|
-5.21%
|
-5.95%
|
-6.96%
|
0.05%
|
0.05%
|
0.23%
|
0.24%
|
-5.81%
|
-3.57%
|
-3.82%
|
0.56%
|
-0.87%
|
0.02%
|
EPS
2 |
0.1100
|
0.0900
|
-0.0700
|
-0.0700
|
-0.0900
|
0.000700
|
-
|
-
|
0.003100
|
-0.0800
|
-0.0477
|
-0.0486
|
0.009350
|
-0.008650
|
0.008210
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
17/02/22
|
09/05/22
|
03/08/22
|
08/11/22
|
16/02/23
|
04/05/23
|
02/08/23
|
02/11/23
|
27/02/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
262
|
378
|
642
|
1,676
|
1,464
|
1,937
|
1,616
|
1,162
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.56
x
|
1.576
x
|
1.869
x
|
3.94
x
|
2.383
x
|
3.007
x
|
2.096
x
|
1.321
x
|
Free Cash Flow
1 |
52.9
|
12.5
|
213
|
-103
|
238
|
172
|
271
|
407
|
ROE (net income / shareholders' equity)
|
98.4%
|
108%
|
44.7%
|
-3.76%
|
0.12%
|
-0.52%
|
2.92%
|
5.24%
|
ROA (Net income/ Total Assets)
|
9.84%
|
5.38%
|
7.37%
|
-1.75%
|
0.07%
|
-1.63%
|
0.02%
|
0.97%
|
Assets
1 |
-88.46
|
2,176
|
1,319
|
3,295
|
5,038
|
4,847
|
2,43,982
|
12,666
|
Book Value Per Share
2 |
0.1600
|
-
|
1.250
|
9.120
|
6.060
|
6.760
|
7.360
|
8.280
|
Cash Flow per Share
2 |
-
|
-
|
0.9900
|
-0.0300
|
0.7500
|
0.6100
|
1.210
|
1.390
|
Capex
1 |
61
|
49.3
|
51.7
|
93.5
|
103
|
120
|
139
|
152
|
Capex / Sales
|
5.14%
|
3.88%
|
3.51%
|
5.18%
|
4.55%
|
4.61%
|
4.77%
|
4.75%
|
Announcement Date
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
10.95
USD Average target price
16.57
USD Spread / Average Target +51.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.33% | 8.39TCr | | -28.29% | 7.11TCr | | +0.99% | 2.68TCr | | +3.67% | 1.77TCr | | -9.99% | 1.72TCr | | +1.86% | 1.56TCr | | +79.98% | 1.38TCr | | -25.09% | 1.29TCr | | +74.41% | 1.29TCr |
Other Healthcare Facilities & Services
|