Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Healthcare Services - Diagnostic

Rating :
70/99  (View)

BSE: 542650 | NSE: METROPOLIS

2184.50
-40.35 (-1.81%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2230.00
  •  2249.00
  •  2167.10
  •  2224.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  54502
  •  1190.60
  •  2323.00
  •  998.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,170.67
  • 92.46
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,960.24
  • 0.37%
  • 18.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.39%
  • 2.36%
  • 4.92%
  • FII
  • DII
  • Others
  • 27.2%
  • 14.26%
  • 0.87%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.75
  • 10.32
  • 9.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.38
  • 11.75
  • 5.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.69
  • 11.67
  • 7.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
288.35
223.28
29.14%
143.13
203.30
-29.60%
206.97
201.88
2.52%
222.85
190.44
17.02%
Expenses
197.49
160.65
22.93%
131.02
148.27
-11.63%
155.57
144.73
7.49%
159.29
141.22
12.80%
EBITDA
90.86
62.63
45.07%
12.11
55.02
-77.99%
51.40
57.14
-10.05%
63.56
49.21
29.16%
EBIDTM
31.51%
28.05%
8.46%
27.07%
14.01%
14.01%
28.52%
25.84%
Other Income
3.08
1.97
56.35%
3.15
1.55
103.23%
3.07
0.70
338.57%
2.19
2.22
-1.35%
Interest
1.54
1.91
-19.37%
1.87
1.76
6.25%
2.28
0.07
3,157.14%
2.40
0.19
1,163.16%
Depreciation
11.01
9.29
18.51%
9.88
8.28
19.32%
11.14
5.45
104.40%
10.56
5.30
99.25%
PBT
81.39
53.40
52.42%
3.51
39.67
-91.15%
23.39
52.32
-55.29%
52.80
45.95
14.91%
Tax
20.88
10.08
107.14%
0.63
12.43
-94.93%
7.89
17.09
-53.83%
10.79
14.18
-23.91%
PAT
60.52
43.32
39.70%
2.88
27.24
-89.43%
15.49
35.23
-56.03%
42.01
31.77
32.23%
PATM
20.99%
19.40%
2.01%
13.40%
7.11%
7.11%
18.85%
16.68%
EPS
11.84
8.57
38.16%
0.57
5.34
-89.33%
28.29
28.29
0.00%
8.38
6.22
34.73%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
861.30
856.41
761.18
647.16
544.72
524.02
454.72
Net Sales Growth
5.18%
12.51%
17.62%
18.81%
3.95%
15.24%
 
Cost Of Goods Sold
4,809.02
204.13
173.51
145.90
135.10
143.33
129.21
Gross Profit
-3,947.72
652.27
587.67
501.27
409.62
380.69
325.51
GP Margin
-458.34%
76.16%
77.21%
77.46%
75.20%
72.65%
71.58%
Total Expenditure
643.37
619.27
557.23
468.69
391.23
387.93
337.21
Power & Fuel Cost
-
12.49
11.00
9.99
9.12
9.03
8.15
% Of Sales
-
1.46%
1.45%
1.54%
1.67%
1.72%
1.79%
Employee Cost
-
190.16
176.21
147.37
127.69
115.71
94.91
% Of Sales
-
22.20%
23.15%
22.77%
23.44%
22.08%
20.87%
Manufacturing Exp.
-
22.51
19.24
18.84
10.86
8.93
13.26
% Of Sales
-
2.63%
2.53%
2.91%
1.99%
1.70%
2.92%
General & Admin Exp.
-
167.62
166.23
132.17
101.87
101.19
85.00
% Of Sales
-
19.57%
21.84%
20.42%
18.70%
19.31%
18.69%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
22.37
11.03
14.43
6.59
9.74
6.68
% Of Sales
-
2.61%
1.45%
2.23%
1.21%
1.86%
1.47%
EBITDA
217.93
237.14
203.95
178.47
153.49
136.09
117.51
EBITDA Margin
25.30%
27.69%
26.79%
27.58%
28.18%
25.97%
25.84%
Other Income
11.49
8.57
8.21
7.77
25.59
21.80
6.01
Interest
8.09
12.65
4.12
3.54
1.94
1.62
2.16
Depreciation
42.59
39.27
20.07
19.02
17.23
20.54
20.52
PBT
161.09
193.78
187.98
163.68
159.92
135.73
100.84
Tax
40.19
41.18
62.94
51.84
52.66
46.09
33.04
Tax Rate
24.95%
24.33%
33.48%
31.67%
32.93%
36.00%
32.76%
PAT
120.90
127.84
121.58
104.23
107.26
73.62
60.93
PAT before Minority Interest
120.74
128.07
125.04
111.84
107.26
81.93
67.80
Minority Interest
-0.16
-0.23
-3.46
-7.61
0.00
-8.31
-6.87
PAT Margin
14.04%
14.93%
15.97%
16.11%
19.69%
14.05%
13.40%
PAT Growth
-12.11%
5.15%
16.65%
-2.82%
45.69%
20.83%
 
Unadjusted EPS
23.66
25.02
23.79
20.40
20.99
14.41
11.92

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
523.50
418.54
414.77
323.17
265.00
361.28
Share Capital
10.13
10.04
9.54
9.54
9.54
9.86
Total Reserves
511.30
405.91
403.52
313.58
255.45
351.42
Non-Current Liabilities
194.63
141.74
147.66
15.72
1.06
9.51
Secured Loans
0.00
0.04
0.20
0.36
0.46
3.66
Unsecured Loans
0.00
0.00
0.00
0.00
2.78
3.57
Long Term Provisions
156.34
140.38
145.88
3.15
3.01
3.03
Current Liabilities
210.20
241.37
232.97
151.85
105.02
74.95
Trade Payables
85.03
42.85
35.34
35.91
38.13
34.15
Other Current Liabilities
74.11
49.87
42.42
102.44
38.25
34.90
Short Term Borrowings
0.00
17.58
0.37
0.40
0.19
0.19
Short Term Provisions
51.05
131.07
154.84
13.11
28.44
5.71
Total Liabilities
929.99
803.08
809.77
511.72
391.34
468.31
Net Block
296.37
212.81
207.44
202.35
147.67
152.75
Gross Block
382.42
271.30
246.45
219.74
272.76
260.03
Accumulated Depreciation
86.05
58.49
39.01
17.38
125.08
107.28
Non Current Assets
492.20
381.48
367.09
226.61
165.87
166.72
Capital Work in Progress
2.99
5.77
0.00
0.95
0.56
0.36
Non Current Investment
1.75
2.27
1.76
7.79
1.76
3.05
Long Term Loans & Adv.
179.09
150.19
149.29
13.09
15.84
10.43
Other Non Current Assets
12.00
10.43
8.61
2.43
0.04
0.12
Current Assets
437.78
421.60
442.67
285.12
225.47
301.59
Current Investments
12.57
31.02
100.42
134.05
78.68
166.60
Inventories
24.40
26.10
21.19
14.13
17.62
18.33
Sundry Debtors
128.25
136.85
100.68
80.29
77.14
76.12
Cash & Bank
210.47
80.24
60.14
40.51
43.12
29.06
Other Current Assets
62.10
12.38
4.74
4.00
8.89
11.48
Short Term Loans & Adv.
57.46
135.02
155.50
12.14
6.29
9.24
Net Current Assets
227.58
180.24
209.70
133.26
120.45
226.64
Total Assets
929.98
803.08
809.76
511.73
391.34
468.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
215.00
90.15
103.93
101.75
PBT
168.73
186.55
163.68
159.92
Adjustment
82.72
21.78
20.75
-3.00
Changes in Working Capital
27.97
-50.78
-22.92
-3.90
Cash after chg. in Working capital
279.43
157.55
161.51
153.02
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-64.43
-67.40
-57.57
-51.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-104.83
35.34
1.88
-85.78
Net Fixed Assets
-71.34
-24.62
-32.97
Net Investments
5.31
-37.07
40.96
Others
-38.80
97.03
-6.11
Cash from Financing Activity
-55.32
-118.15
-87.30
-17.30
Net Cash Inflow / Outflow
54.85
7.35
18.51
-1.33
Opening Cash & Equivalents
51.37
43.47
25.51
26.83
Closing Cash & Equivalent
107.17
51.37
43.47
25.51

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
102.99
82.89
432.82
338.57
277.67
366.26
ROA
14.78%
15.51%
16.93%
23.75%
19.06%
14.48%
ROE
27.33%
30.17%
30.38%
36.47%
26.16%
18.77%
ROCE
37.90%
45.10%
45.22%
54.28%
40.06%
27.47%
Fixed Asset Turnover
2.62
2.94
2.78
2.21
1.97
1.75
Receivable days
56.49
56.95
51.03
52.74
53.38
61.10
Inventory Days
10.76
11.34
9.96
10.64
12.52
14.71
Payable days
49.58
35.51
37.97
44.90
44.18
46.13
Cash Conversion Cycle
17.67
32.78
23.02
18.48
21.71
29.69
Total Debt/Equity
0.00
0.04
0.00
0.00
0.03
0.04
Interest Cover
14.38
46.64
47.17
83.60
80.00
47.64

Annual Reports:


News Update


  • Metropolis Healthcare gets nod to acquire Hitech
    18th Jan 2021, 09:46 AM

    The consideration will be discharged partly by cash and partly by issuance of equity shares of the company

    Read More
  • Metropolis Health. - Quarterly Results
    11th Nov 2020, 16:18 PM

    Read More
  • Metropolis Healthcare wins ‘Diagnostic Company of the Year Award’
    10th Nov 2020, 09:45 AM

    Metropolis impressed Frost & Sullivan with its strong customer ownership experience

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.