Nahrud val.

•

0 likes•36 views

Karan Agarwal

Narayan Hrudayalaya Valuation (EVEBITDA)

Economy & Finance

VALUATION
As per EV/EBITDA 20x Range for 2019: 215-245 Range for 2020: 310-325
Rs Cr Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 (up 19) Mar-20 (down 19)
Sales (Q) 451 487 455 483 521 559 554 647 UP DOWN UP DOWN UP DOWN
Sales 1,614 1,878 2281 2828.44 2782.82 3564 3507 3506 3451
% Growth YOY 18% 16% 21.46% 24% 22% 26% 24% 26% 24%
Quarterly 409 424 403 429 465 495 499 595
Expenses 1,446 1,645 2068
Estimated Expenses 2546 2574 2505 2532 3172 3207 3121 3157 3121 3156 3071 3106
Material Cost 27% 26.5% 26.00% 25.00% 26.00%
Professional fees to Doctors 22% 23.5% 24.00% 24.00% 24.00%
Employee Cost 23% 23% 23.00% 22.50% 22.00%
Selling and Admin Cost 28% 27% 27.00% 28.50% 28.00%
Operating Profit (Q) 56 64 55 57
Operating Profit 168 233 213 283 255 278 250 392 356 386 351 386 351 380 345
Operating Profit Margin 10% 12% 9% 10% 9% 10% 9% 11.00% 10.00% 11.00% 10.00% 11.00% 10.00% 11.00% 10.00%
Other Income (Q) -7 10 5 5.7 3.5 5
Other Income 19.5 22 22 22 22 25 25 25 25 25 25 25 25
Other Income as % of Sales -0.40% 0.50% 0.96% 1.02% 0.63% 0.77%
Depreciation (Q) 76 80 22 29 24 26
Depreciation 100 115 115 115 115 125 125 125 125 125 125 125 125
Interest (Q) 33 28 10 8 8 20
Interest 47 60 60 60 60 70 70 70 70 70 70 70 70
PBT (Q) 21 26 24 12.5
Profit before tax (PBT) 51 135 80 130 102 125 97 222 186 216 156 216 181 210 150
% Growth YOY 148% 165% -40.74%
PBT Margin 3% 7% 3.51%
Tax 52 29 47 37 46 36 81 68 79 60 79 66 76 58
Net profit (Q) 11 16.5 14 10
Net profit 21 83 51.5 82 64 80 62 140.98 118.35 137.03 95.77 136.97 114.70 133.08 92.29
% Growth YOY 251% 299% -37.95%
Net Profit Margin 1% 4% 2.26%
EPS 1 4.1 2.5 4.03 3.16 3.89 3.03 6.90 5.79 6.70 4.69 6.70 5.61 6.51 4.52
EBITDA 233 213 283 255 278 250 392 356 386 351 386 351 380 345
EV/EBITDA 20x 4660 4686 5657 5091 5566 5009 7840 7128 7716 7015 7714 7013 7592 6901
Net Debt 183 730 650 650 650 650 575 575 575 575 575 575 575 575
EV 4,477 3956 5007 4441 4916 4359 7265 6553 7141 6440 7139 6438 7017 6326
No. of shares 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44
Per Share Value 219.0 193.5 245.0 217.3 240.5 213.3 355.5 320.6 349.4 315.0 349.3 315.0 343.3 309.5

What's hot

kakao 035720 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

Daily Derivative ReportMoney Classic Research

dongjinsemichem 005290 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

samyang holdings 000070 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

poongsan 103140 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

cafe24 042000 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

Celltrion 068270 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

HOJEON LIMITED-111110-Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

Résultats Annuels 2015 En MDHwww.bourse-maroc.org

Resultats annuels au 1632017www.bourse-maroc.org

cj enm 035760 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

sunjin 136490 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

celltrion 068270 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

asiana airlines 020560 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

OKIE811 Ticket Trends thru 2017Susan Bohl

Daily derivative report money classic researchMoney Classic Research

HT 3 compartive PA data for last 6 yearsJenny Robey

daewoong holdings 003090 Algorithm Investment Report알고리즘 기업분석 컨설팅-알기컨,algikeon

Ticket trends thru 2017Susan Bohl

What's hot (20)

kakao 035720 Algorithm Investment Report

Daily Derivative Report

dongjinsemichem 005290 Algorithm Investment Report

samyang holdings 000070 Algorithm Investment Report

poongsan 103140 Algorithm Investment Report

cafe24 042000 Algorithm Investment Report

Celltrion 068270 Algorithm Investment Report

HOJEON LIMITED-111110-Algorithm Investment Report

Résultats Annuels 2015 En MDH

Resultats annuels au 1632017

cj enm 035760 Algorithm Investment Report

sunjin 136490 Algorithm Investment Report

celltrion 068270 Algorithm Investment Report

asiana airlines 020560 Algorithm Investment Report

OKIE811 Ticket Trends thru 2017

Daily derivative report money classic research

HT 3 compartive PA data for last 6 years

daewoong holdings 003090 Algorithm Investment Report

Ticket trends thru 2017

Similar to Nahrud val.

Valuation of Indian hospitality industryShivani Chaluvadi

Zydus Wellness reports a subdued quarter, hold - Nirmal BangIndiaNotes.com

financial_statement_analysis_Adva.pptxMohammedElnaggar19

HanssonSoubreenWilliams

Valuation Of ASHOK LEYLANDAakash Singh

APNIC EC Treasurer ReportAPNIC

Excel Model for Valuation of Natural Gas FirmFlevy.com Best Practices

Cfa research presentation university at buffalo Ke Guo

Carolyn Fisher, FCF DDM Model UPDATEDCarrie Fisher

Press release presentation 2 q15Juliana Arutin

Apple vs MicrosoftElizabeth Dowden

Ram sir PPTmohd_manjur

Edita Financial Analysis Abdallah Elngar

Chembond Chemicals: To keep its growth story; Maintain buyIndiaNotes.com

OFC BUDGET.V5Natarajan David

WRI Operating Statement DetailScott Pickering

Valuation Of Maruti SuzukiAakash Singh

Press release presentation 3 q15Juliana Arutin

Operating AssumptionsMatch Valuation Model - Operating Assumptions.docxhopeaustin33688

Similar to Nahrud val. (20)

Valuation of Indian hospitality industry

Zydus Wellness reports a subdued quarter, hold - Nirmal Bang

financial_statement_analysis_Adva.pptx

Hansson

Valuation Of ASHOK LEYLAND

APNIC EC Treasurer Report

Excel Model for Valuation of Natural Gas Firm

Cfa research presentation university at buffalo

Carolyn Fisher, FCF DDM Model UPDATED

Press release presentation 2 q15

Apple vs Microsoft

Ram sir PPT

Edita Financial Analysis

Chembond Chemicals: To keep its growth story; Maintain buy

OFC BUDGET.V5

WRI Operating Statement Detail

Valuation Of Maruti Suzuki

Press release presentation 3 q15

Operating AssumptionsMatch Valuation Model - Operating Assumptions.docx

Recently uploaded

06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdfFinTech Belgium

Q3 2024 Earnings Conference Call and Webcast SlidesMarketing847413

VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Roomdivyansh0kumar0

fca-bsps-decision-letter-redacted (1).pdfHenry Tapper

Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...Call Girls in Nagpur High Profile

How Automation is Driving Efficiency Through the Last Mile of ReportingAggregage

Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyTyöeläkeyhtiö Elo

Instant Issue Debit Cards - High School Spiritegoetzinger

VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130Suhani Kapoor

Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...shivangimorya083

03_Emmanuel Ndiaye_Degroof Petercam.pptxFinTech Belgium

Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal

02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptxFinTech Belgium

High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile

Lundin Gold April 2024 Corporate Presentation v4.pdfAdnet Communications

Log your LOA pain with Pension Lab's brilliant campaignHenry Tapper

High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escortsranjana rawat

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR

The Economic History of the U.S. Lecture 19.pdfGale Pooley

Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Delhi Call girls

Recently uploaded (20)

06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf

Q3 2024 Earnings Conference Call and Webcast Slides

VIP Kolkata Call Girl Serampore 👉 8250192130 Available With Room

fca-bsps-decision-letter-redacted (1).pdf

Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...

How Automation is Driving Efficiency Through the Last Mile of Reporting

Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company

Instant Issue Debit Cards - High School Spirit

VIP Call Girls Service Dilsukhnagar Hyderabad Call +91-8250192130

Russian Call Girls In Gtb Nagar (Delhi) 9711199012 💋✔💕😘 Naughty Call Girls Se...

03_Emmanuel Ndiaye_Degroof Petercam.pptx

Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service

02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx

High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik

Lundin Gold April 2024 Corporate Presentation v4.pdf

Log your LOA pain with Pension Lab's brilliant campaign

High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️

The Economic History of the U.S. Lecture 19.pdf

Best VIP Call Girls Noida Sector 18 Call Me: 8448380779

Nahrud val.

1. VALUATION As per EV/EBITDA 20x Range for 2019: 215-245 Range for 2020: 310-325 Rs Cr Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 (up 19) Mar-20 (down 19) Sales (Q) 451 487 455 483 521 559 554 647 UP DOWN UP DOWN UP DOWN Sales 1,614 1,878 2281 2828.44 2782.82 3564 3507 3506 3451 % Growth YOY 18% 16% 21.46% 24% 22% 26% 24% 26% 24% Quarterly 409 424 403 429 465 495 499 595 Expenses 1,446 1,645 2068 Estimated Expenses 2546 2574 2505 2532 3172 3207 3121 3157 3121 3156 3071 3106 Material Cost 27% 26.5% 26.00% 25.00% 26.00% Professional fees to Doctors 22% 23.5% 24.00% 24.00% 24.00% Employee Cost 23% 23% 23.00% 22.50% 22.00% Selling and Admin Cost 28% 27% 27.00% 28.50% 28.00% Operating Profit (Q) 56 64 55 57 Operating Profit 168 233 213 283 255 278 250 392 356 386 351 386 351 380 345 Operating Profit Margin 10% 12% 9% 10% 9% 10% 9% 11.00% 10.00% 11.00% 10.00% 11.00% 10.00% 11.00% 10.00% Other Income (Q) -7 10 5 5.7 3.5 5 Other Income 19.5 22 22 22 22 25 25 25 25 25 25 25 25 Other Income as % of Sales -0.40% 0.50% 0.96% 1.02% 0.63% 0.77% Depreciation (Q) 76 80 22 29 24 26 Depreciation 100 115 115 115 115 125 125 125 125 125 125 125 125 Interest (Q) 33 28 10 8 8 20 Interest 47 60 60 60 60 70 70 70 70 70 70 70 70 PBT (Q) 21 26 24 12.5 Profit before tax (PBT) 51 135 80 130 102 125 97 222 186 216 156 216 181 210 150 % Growth YOY 148% 165% -40.74% PBT Margin 3% 7% 3.51% Tax 52 29 47 37 46 36 81 68 79 60 79 66 76 58 Net profit (Q) 11 16.5 14 10 Net profit 21 83 51.5 82 64 80 62 140.98 118.35 137.03 95.77 136.97 114.70 133.08 92.29 % Growth YOY 251% 299% -37.95% Net Profit Margin 1% 4% 2.26% EPS 1 4.1 2.5 4.03 3.16 3.89 3.03 6.90 5.79 6.70 4.69 6.70 5.61 6.51 4.52 EBITDA 233 213 283 255 278 250 392 356 386 351 386 351 380 345 EV/EBITDA 20x 4660 4686 5657 5091 5566 5009 7840 7128 7716 7015 7714 7013 7592 6901 Net Debt 183 730 650 650 650 650 575 575 575 575 575 575 575 575 EV 4,477 3956 5007 4441 4916 4359 7265 6553 7141 6440 7139 6438 7017 6326 No. of shares 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 20.44 Per Share Value 219.0 193.5 245.0 217.3 240.5 213.3 355.5 320.6 349.4 315.0 349.3 315.0 343.3 309.5

Nahrud val.

Recommended

Recommended

More Related Content

What's hot

What's hot (20)

Similar to Nahrud val.

Similar to Nahrud val. (20)

More from Karan Agarwal

More from Karan Agarwal (10)

Recently uploaded

Recently uploaded (20)

Nahrud val.