Company Profile
                                            Started operations in the year 1983, Apollo Hospitals Enterprise Limited (Apollo
                                            Hospitals) is India’s largest healthcare service provider. It has emerged
                                            as the foremost integrated healthcare provider in Asia, with group companies that
                                            specialise in, pharmacy, consultancy, clinics, and many such key touch points of
                                            the ecosystem. It is the leading player in terms of number of hospitals and number
                                            of beds available. It has 70 hospitals with the total capacity of 10,200+ beds across
                                            the country. It also has largest pan-India pharmacy network with 3,900+ outlets.
                                            Its extensive pharmacy network also supports the growth of Apollo 24/7.
                                        | Rs. in Crores | Net Sales | EBITDA | EBITDAM | PAT | EPS | ROE | P/E | EV/EBITDA | 
|---|---|---|---|---|---|---|---|---|
| FY19 | 9617.40 | 1062.70 | 11.05% | 236.00 | 16.90 | 6.80% | 72.41 | 19.19 | 
| FY20 | 11246.80 | 1580.90 | 14.06% | 454.90 | 32.57 | 13.11% | 34.86 | 11.99 | 
| FY21E | 10825.80 | 1139.81 | 10.53% | 90.70 | 6.50 | 2.60% | 504.38 | 43.03 | 
| FY22E | 13383.13 | 1905.20 | 14.24% | 885.95 | 63.44 | 20.64% | 51.64 | 25.31 | 
| FY23E | 15445.02 | 2411.32 | 15.61% | 1065.91 | 76.33 | 22.28% | 42.92 | 19.54 | 
                                            Strong Brand with Dominant Position in the Healthcare Sector
                                            Apollo Hospitals has maintained a strong brand position for more than three decades
                                            and is widely recognised as the pioneer of private healthcare segment in India.
                                            Lines of business include (i) healthcare services through multi-specialty hospitals,
                                            (ii) Pharmacy Platform which includes retail pharmacy with a network of stand-alone
                                            pharmacies, and (iii) other healthcare services through retail healthcare network,
                                            which includes diagnostics, primary care, and specialty care facilities. It was
                                            the country’s first corporate hospital. It is also the first to bring MRI,
                                            PET CT, proton therapy (Proton Centre of the company located in Chennai, is the
                                            first-of-its kind in South East Asia and people from all over the world visit for
                                            treatment), etc. in India. The group's reputation has helped to attract well-known
                                            doctors and other healthcare professionals to its facilities from India and abroad,
                                            who in turn, draw more patients. Strong track record in building long-term relationships
                                            with doctors and other medical professionals together with focus on achieving and
                                            maintaining world-class clinical outcomes have enabled it to build a strong brand
                                            name.
As of September, 2020, it operated 70 hospitals (45 Owned Hospitals, 21 Day Care Centres/CARDLE, and 4 Managed Hospitals) with the total capacity of 10,200+ beds. Apollo increased its bed capacity by ~2,340 beds between FY12 and FY17, which resulted into dilution of its margins and return profile. Since then, it has spent less money and consolidated its operations, resulting in a pre-tax ROCE of 14.6% in FY20, up from 7% in FY18. Its primary markets are Chennai and Hyderabad, but it has since expanded to include cities such as Mumbai and Ahmedabad, as well as tier-II and tier-III towns. Strong brand equity and superior service quality are driving the company's strong market position. Given its large geographic footprint and diverse specialty mix, Apollo Hospitals is expected to maintain its leadership position over the medium term.
                                        
                                            1.Data as of March 2020.
                                            Source: Investor Presentation; StockAxis Research
                                            Pharmacy Platform with an Interest in the Largest and Fastest Growing Pharmacy
                                                Network in India
                                            Apollo Pharmacy is India's largest organised retail pharmacy network, with 3,900+
                                            outlets in 400 cities/towns across 21 states and four union territories. It has
                                            now enhanced offerings extensively to include a wide variety of wellness products
                                            in addition to the traditional pharmaceutical products and built an effective supply
                                            chain with strong distribution channels. Apollo's 24/7, e-pharmacy, and offline
                                            store presence provide access to 13,500+ pin codes.
The pharmacy business accounted for ~43% of overall revenues as of FY20. The revenue growth has been robust at 22.15% CAGR during FY15 – FY20 aided by store addition and higher revenue per store. The operating margin improved to ~6% in FY20 from 3.3% in FY15, supported by cost rationalisation and increased share of private labels. The share of private label sales in the turnover has increased from 6% in FY18 to ~10% in FY20 and it is expected to increase further in the coming years. The company completed the reorganisation of the standalone pharmacies (SAP) business in Q2FY21, with front-end pharmacies being transferred to Apollo Pharmacies Ltd.(APL) for consideration of ~USD 72 million (~INR. 533 crores). While the company now owns 25.5% of APL, it still controls the wholesale distribution of the pharmaceutical business as the exclusive supplier to APL. With the front-end retail pharmacy business through interest in APL and its own pharmacy distribution business both experiencing steady growth, pharmacy platform is expected to continue to be a strong pillar and contribute to its financial resilience and diversity.
                                        Source: Investor Presentation; StockAxis Research
                                            High Quality Healthcare Using Advanced Technology and Innovation
                                            Apollo Hospitals continuously invest in medical technology and equipment and modernise
                                            hospital facilities to offer high quality healthcare services and expand range of
                                            healthcare services. It has been the first healthcare services provider to introduce
                                            many cutting-edge medical technologies, equipment, and treatments in the India including
                                            Proton beam therapy, multidetector CT scanner, MRI system, and robotic surgical
                                            systems. The availability of sophisticated medical technology ensures that the company
                                            is among the few healthcare services providers in India who can offer advanced healthcare
                                            procedures.
In recent years, it has had multiple technology collaborations, including Microsoft to develop and deploy new AI-powered cardiovascular disease risk score application, a collaboration with Zebra Medical Vision in Israel to validate and co-develop a medical imaging using AI, and a partnership with Google to launch a new search feature which would allow patients to identify symptoms of diseases at their homes.
Additionally, it has built an integrated online platform (Ask Apollo) which allows patients to make doctor appointments online and to schedule online consultations. In FY20, it also launched comprehensive mobile app (Apollo 24/7), which provides patients with a broad suite of services. Investments in latest and advanced technology and equipment has enabled the company to attract renowned doctors from the country and abroad and has made its hospitals, the preferred treatment destination.
                                            Apollo 24/7 – Growth Enabler
                                            The company has launched a comprehensive mobile application, Apollo 24/7,
                                            which provides patients with virtual consultation with doctors, online diagnostic
                                            booking, and medical records. Apollo 24/7 also hosts an online pharmacy. The online
                                            orders for medicines and other products made via application are directly fulfilled
                                            by APL. The integrated offerings will drive better customer experience, funnel patients
                                            into the Apollo network and allow the company to tap into the growing e-health market
                                            of India. Going forward, Apollo 24/7 will provide a complete suite of service offerings
                                            including condition management, health predictor, well-being companion and health
                                            insurance. As of November, 2020, there are ~5 million registered users on Apollo
                                            24/7 and the company have performed 230,000 online consultations. Also, as of September,
                                            2020, there were more than 3,200 doctors on the Apollo 24/7 tele-consultation platform
                                            covering 50 specialties. The company believes it is ready for a pan-India launch
                                            of the same and can generate potential revenue of Rs.1,000 crores from this segment
                                            in the next 3-4 years.
                                            Vaccine Drive to Improve Profitability
                                            India is undergoing a massive vaccination programme and the Union Government has
                                            liberalised the procurement of Covid-19 vaccines from 1st May by allowing
                                            private hospitals and corporates to directly buy vaccines from manufacturers and
                                            administer them to people. For private hospitals, such as Apollo Hospitals, the
                                            cost of purchase of Covishield from Serum Institute of India (SII) is Rs. 600 plus
                                            5% GST, totalling to Rs. 630. Apollo Hospitals used to get a profit per jab of Rs.
                                            120. However, on 7th June the Central Government has capped the service
                                            charges of Rs. 150 per dosage and we expect the profit per jab to be Rs. ~75 per
                                            jab. The company said that the Rs. 150 cap on Covid-19 vaccine administration charges
                                            doesn't make any difference to their vaccination programme.
Currently, it is administering 70,000 jabs/day which will increase to 100,000 jabs/day. It also has the bandwidth to raise the number of doses to 200,000 jabs/day. So far, it has administered 1.2 million doses. We have considered FY22E profit from vaccine of Rs. 225 crores considering ~1,00,000 jabs a day at Rs. 75 profit per jab for 300 days. For FY23E, we have assumed that most of the people will be done with two jabs. So, we have considered Rs. 15 crores of profit from jabs in FY23E. We expect Covid-19 vaccination to benefit Apollo Hospitals as it will help it get higher consultations, cross-sell wellness, and other things.
                                            Major Capex is Behind
                                            With significant bed addition in the last decade, the major capex is behind. During
                                            FY15 – FY19, the company had done a cumulative capex of ~Rs. 3,450 crores
                                            and in last three years, it has consolidated its operations. No greenfield expansion
                                            is expected from the company but it could evaluate some small acquisitions in North
                                            and East India. Further, in January 2021, the company has raised ~Rs. 1,170 crores
                                            via QIPs and the company’s balance sheet remains in a comfortable position.
                                            Limited capex and improving profitability will enable to company to generate free
                                            cash flows and improve ROCE.
Apollo Hospitals is India’s largest healthcare services provider and given its large geographic footprint and diverse specialty mix, Apollo Hospitals is expected to maintain its leadership position over the medium term. With the front-end retail pharmacy business through interest in APL and its own pharmacy distribution business both experiencing steady growth, pharmacy platform is expected to continue to be a strong pillar and contribute to its financial resilience and diversity. Also, the pan-India launch of the Apollo 24/7 application could generate potential revenue of Rs. 1000 crores in the next 3-4 years. The stock is trading at 19.5x of EV/EBITDA of FY23E.
| Year End March (Rs. in Crores) | 2019 | 2020 | 2021E | 2022E | 2023E | 
|---|---|---|---|---|---|
| Net Sales | 9617.40 | 11246.80 | 10825.80 | 13383.13 | 15445.02 | 
| Expenditure | |||||
| Material Cost | 4660.90 | 5498.90 | 5521.16 | 6691.56 | 7722.51 | 
| Employee Cost | 1598.20 | 1852.90 | 1945.55 | 2042.82 | 2144.96 | 
| Other Expenses | 2295.60 | 2314.10 | 2219.29 | 2743.54 | 3166.23 | 
| EBITDA | 1062.70 | 1580.90 | 1139.81 | 1905.20 | 2411.32 | 
| EBITDA Margin | 11.05% | 14.06% | 10.53% | 14.24% | 15.61% | 
| Depreciation & Amortization | 395.50 | 619.70 | 570.00 | 620.00 | 670.00 | 
| EBIT | 667.20 | 961.20 | 569.81 | 1285.20 | 1741.32 | 
| EBIT Margin % | 6.94% | 8.55% | 5.26% | 9.60% | 11.27% | 
| Other Income | 32.40 | 33.10 | 33.00 | 33.00 | 33.00 | 
| Interest & Finance Charges | 327.00 | 532.80 | 467.43 | 434.93 | 369.93 | 
| Profit Before Tax - Before Exceptional | 372.60 | 461.50 | 135.38 | 883.27 | 1404.39 | 
| Profit Before Tax | 372.60 | 660.00 | 135.38 | 883.27 | 1404.39 | 
| Tax Expense | 173.40 | 225.10 | 44.68 | 222.32 | 353.48 | 
| Exceptional Items | - | 198.50 | - | - | - | 
| Net Profit | 199.20 | 434.90 | 90.70 | 885.95 | 1065.91 | 
| Net Profit Margin | 2.07% | 3.87% | 0.84% | 6.62% | 6.90% | 
| Consolidated Net Profit | 236.00 | 454.90 | 90.70 | 885.95 | 1065.91 | 
| Net Profit Margin after MI | 2.45% | 4.04% | 0.84% | 6.62% | 6.90% | 
| As of March (Rs. in Crores) | 2019 | 2020 | 2021E | 2022E | 2023E | 
|---|---|---|---|---|---|
| Share Capital | 69.60 | 69.60 | 69.60 | 69.60 | 69.60 | 
| Total Reserves | 3261.10 | 3266.50 | 3287.38 | 4089.54 | 5071.65 | 
| Shareholders' Funds | 3469.00 | 3469.80 | 3490.98 | 4293.14 | 5275.25 | 
| Non Current Liabilities | |||||
| Long Term Borrowing | 2952.10 | 2852.00 | 3098.10 | 2598.10 | 2098.10 | 
| Deferred Tax Assets / Liabilities | 297.50 | 244.60 | 244.60 | 244.60 | 244.60 | 
| Long Term Provisions | 883.00 | 1011.20 | 1011.20 | 1011.20 | 1011.20 | 
| Current Liabilities | |||||
| Short Term Borrowings | 498.20 | 497.50 | 497.50 | 497.50 | 497.50 | 
| Trade Payables | 713.10 | 908.80 | 967.57 | 1061.21 | 1263.70 | 
| Other Current Liabilities | 640.80 | 807.80 | 561.70 | 561.70 | 561.70 | 
| Short Term Provisions | 103.30 | 123.20 | 123.20 | 123.20 | 123.20 | 
| Total Equity & Liabilities | 10037.40 | 12289.90 | 12369.85 | 12765.65 | 13450.25 | 
| Assets | |||||
| Net Block | 4975.10 | 7426.20 | 7356.20 | 7236.20 | 7066.20 | 
| Non Current Investments | 399.30 | 365.10 | 365.10 | 365.10 | 365.10 | 
| Long Term Loans & Advances | 1431.60 | 1598.40 | 1598.40 | 1598.40 | 1598.40 | 
| Current Assets | |||||
| Currents Investments | 68.80 | 74.90 | 161.30 | 161.30 | 161.30 | 
| Inventories | 584.70 | 737.70 | 816.38 | 895.40 | 1066.25 | 
| Sundry Debtors | 1023.20 | 1027.20 | 1179.22 | 1293.35 | 1540.13 | 
| Cash and Bank | 346.90 | 466.80 | 299.64 | 622.30 | 1059.27 | 
| Short Term Loans and Advances | 79.40 | 96.70 | 96.70 | 96.70 | 96.70 | 
| Total Assets | 10037.40 | 12289.90 | 12369.85 | 12765.65 | 13450.25 | 
| Year End March (Rs. in Crores) | 2019 | 2020 | 2021E | 2022E | 2023E | 
|---|---|---|---|---|---|
| Profit After Tax | 199.20 | 434.90 | 90.70 | 885.95 | 1065.91 | 
| Depreciation | 395.50 | 619.70 | 570.00 | 620.00 | 670.00 | 
| Changes in Working Capital | -46.00 | -70.40 | -171.94 | -99.50 | -215.14 | 
| Cash From Operating Activities | 905.20 | 1292.80 | 488.77 | 1406.45 | 1520.76 | 
| Purchase of Fixed Assets | -678.90 | -513.00 | -500.00 | -500.00 | -500.00 | 
| Free Cash Flows | 226.30 | 779.80 | -11.23 | 906.45 | 1020.76 | 
| Cash Flow from Investing Activities | -710.60 | -288.80 | -500.00 | -500.00 | -500.00 | 
| Increase / (Decrease) in Loan Funds | 234.80 | -57.10 | - | -500.00 | -500.00 | 
| Equity Dividend Paid | -83.70 | -155.10 | -69.83 | -83.79 | -83.79 | 
| Cash from Financing Activities | -214.70 | -909.50 | -69.83 | -583.79 | -583.79 | 
| Net Cash Inflow / Outflow | -20.10 | 94.50 | -81.06 | 322.66 | 436.97 | 
| Opening Cash & Cash Equivalents | 306.30 | 286.20 | 380.70 | 299.64 | 622.30 | 
| Closing Cash & Cash Equivalent | 286.20 | 380.70 | 299.64 | 622.30 | 1059.27 | 
| Year End March | 2019 | 2020 | 2021E | 2022E | 2023E | 
|---|---|---|---|---|---|
| Basic EPS | 16.90 | 32.57 | 6.50 | 63.44 | 76.33 | 
| Diluted EPS | 16.90 | 32.57 | 6.50 | 63.44 | 76.33 | 
| Cash EPS (Rs) | 45.22 | 76.95 | 47.31 | 107.84 | 124.30 | 
| DPS | 6.00 | 6.00 | 5.00 | 6.00 | 6.00 | 
| Book value (Rs/share) | 248.42 | 248.46 | 249.98 | 307.42 | 377.74 | 
| ROCE (%) Post Tax | 5.50% | 7.41% | 5.81% | 13.63% | 17.40% | 
| ROE (%) | 6.80% | 13.11% | 2.60% | 20.64% | 22.28% | 
| Inventory Days | 21.83 | 21.46 | 26.20 | 23.34 | 23.18 | 
| Receivable Days | 35.08 | 33.27 | 37.20 | 33.72 | 33.48 | 
| Payable Days | 25.03 | 26.32 | 31.63 | 27.67 | 27.47 | 
| PE | 72.41 | 34.86 | 504.38 | 51.64 | 42.92 | 
| P/BV | 4.94 | 4.58 | 13.11 | 10.66 | 8.67 | 
| EV/EBITDA | 19.19 | 11.99 | 43.03 | 25.31 | 19.54 | 
| Dividend Yield (%) | 0.49% | 0.53% | 0.15% | 0.18% | 0.18% | 
| P/Sales | 1.78 | 1.41 | 4.23 | 3.42 | 2.96 | 
| Net debt/Equity | 0.94 | 0.88 | 0.94 | 0.58 | 0.26 | 
| Net Debt/ EBITDA | 3.06 | 1.93 | 2.89 | 1.30 | 0.57 | 
| Sales/Net FA (x) | 1.97 | 1.81 | 1.46 | 1.83 | 2.16 |