๐Ÿ’น Trade
Paper Trading
Available Balance
โ‚น --
Live Price
โ‚น --
Total Value: โ‚น 0
Delivery โ€ข Paper Trading โ€ข Live Price

Vijaya Diagnostic Centre Ltd

VIJAYA
Healthcare
โ‚น -- (--)
Price
โ‚น 10,261
Market Cap
Mid Cap
68.03
P/E Ratio
=

๐Ÿ“Š Score Snapshot

18.96 / 25
Performance
17.96 / 25
Valuation
0.73 / 20
Growth
7.0 / 30
Profitability
44.66 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 284.32 223.21 204.20 207.95 172.54 138.97 119.09 87.74
Adj Cash EBITDA Margin 41.69 41.11 44.49 45.31 45.65 40.87 41.07 34.96
Adj Cash EBITDA To EBITDA 0.98 1.00 1.05 0.97 0.97 0.98 1.01 1.01
Adj Cash EPS 13.18 12.66 9.24 10.14 - - - -
Adj Cash PAT 136.23 130.74 94.71 104.66 80.24 64.85 47.90 35.97
Adj Cash PAT To PAT 0.95 0.99 1.11 0.94 0.94 0.96 1.02 1.03
Adj Cash PE 73.30 57.89 42.80 44.13 - - - -
Adj EPS 13.86 12.76 8.36 10.83 - - - -
Adj EV To Cash EBITDA 35.41 30.87 19.60 21.48 - - - -
Adj EV To EBITDA 34.56 30.73 20.50 20.78 - - - -
Adj Number Of Shares 10.26 10.25 10.25 10.22 - - - -
Adj PE 69.72 57.40 47.35 41.31 - - - -
Adj Peg 8.09 1.09 - - - - - -
Bvps 77.78 64.39 53.37 45.89 - - - -
Cash Conversion Cycle -114.00 -144.00 -152.00 -81.00 -118.00 -149.00 -165.00 -140.00
Cash ROCE 13.28 -5.93 6.27 7.86 23.70 19.97 13.65 -
Cash Roic 15.19 -8.34 7.44 10.45 36.97 28.31 17.72 -
Cash Revenue 682.00 543.00 459.00 459.00 378.00 340.00 290.00 251.00
Cash Revenue To Revenue 1.00 0.99 1.00 0.99 1.00 1.00 0.99 1.00
Dio 21.00 29.00 13.00 22.00 17.00 23.00 20.00 24.00
Dpo 143.00 184.00 172.00 110.00 142.00 180.00 196.00 176.00
Dso 8.00 11.00 8.00 8.00 6.00 9.00 11.00 12.00
Dividend Yield 0.20 0.16 0.25 0.22 - - - -
EV 10,069 6,890 4,002 4,467 - - - -
EV To EBITDA 34.44 33.02 20.60 20.86 - - - -
EV To Fcff 82.73 - 112.82 123.15 - - - -
Fcfe 114.23 -45.26 31.08 30.83 70.87 66.26 38.22 25.50
Fcfe Margin 16.75 -8.34 6.77 6.72 18.75 19.49 13.18 10.16
Fcfe To Adj PAT 0.80 -0.34 0.36 0.28 0.83 0.98 0.81 0.73
Fcff 121.71 -53.23 35.47 36.27 102.03 71.76 30.83 30.37
Fcff Margin 17.85 -9.80 7.73 7.90 26.99 21.11 10.63 12.10
Fcff To NOPAT 0.81 -0.43 0.40 0.32 1.16 1.13 0.63 0.88
Market Cap 9,986 6,816 4,011 4,531 - - - -
PB 12.51 10.33 7.33 9.66 - - - -
PE 69.82 57.28 47.20 41.20 - - - -
Peg 3.48 1.43 - - - - - -
PS 14.66 12.44 8.74 9.81 - - - -
ROCE 16.12 14.72 13.74 21.23 20.70 17.93 20.24 -
ROE 19.65 21.83 16.87 26.97 26.89 28.10 25.42 -
Roic 18.82 19.40 18.76 32.64 31.89 25.15 28.06 -
Share Price 973.30 665.00 391.30 443.30 - - - -

๐Ÿ“Š Quarterly Results

Metric Sep 2025 Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022
Sales 202.00 188.00 173.00 169.00 183.00 156.00 155.00 133.00 139.00 121.00 121.00 113.00 121.00 104.00
Interest 8.00 7.00 7.00 7.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 5.00 5.00
Expenses - 120.00 115.00 104.00 102.00 107.00 95.00 92.00 80.00 82.00 73.00 72.00 69.00 72.00 64.00
Other Income - 6.25 7.05 5.55 4.70 4.51 3.56 3.25 5.11 6.75 5.71 4.52 3.56 3.30 2.77
Exceptional Items - - -1.03 - - - - -2.05 - - - - - -
Depreciation 22.00 21.00 19.00 18.00 17.00 17.00 16.00 15.00 14.00 12.00 11.00 20.00 16.00 14.00
Profit Before Tax 58.00 52.00 47.00 47.00 57.00 42.00 44.00 35.00 45.00 35.00 36.00 22.00 31.00 24.00
Tax % 25.86 25.00 25.53 25.53 26.32 23.81 22.73 25.71 24.44 25.71 22.22 27.27 25.81 25.00
Net Profit - 43.00 39.00 35.00 35.00 42.00 32.00 34.00 26.00 34.00 26.00 28.00 16.00 23.00 18.00
Minority Share - -0.25 -0.23 -0.14 -0.19 -0.16 -0.23 -0.15 -0.25 -0.18 -0.23 -0.09 -0.14 -0.11
Exceptional Items At - - -0.76 - - - - -1.51 - - - - - -
Profit Excl Exceptional 43.28 38.59 35.63 35.30 42.13 31.51 33.68 27.51 33.57 26.38 27.72 16.45 23.47 17.56
Profit For PE 43.28 38.34 35.39 35.16 41.94 31.35 33.45 27.35 33.32 26.20 27.49 16.36 23.33 17.45
Profit For EPS 43.28 38.34 34.64 35.16 41.94 31.35 33.45 25.85 33.32 26.20 27.49 16.36 23.33 17.45
EPS In Rs 4.21 3.73 3.38 3.43 4.09 3.06 3.27 2.53 3.26 2.57 2.69 1.60 2.29 1.71
PAT Margin % 21.29 20.74 20.23 20.71 22.95 20.51 21.94 19.55 24.46 21.49 23.14 14.16 19.01 17.31
PBT Margin 28.71 27.66 27.17 27.81 31.15 26.92 28.39 26.32 32.37 28.93 29.75 19.47 25.62 23.08
Tax 15.00 13.00 12.00 12.00 15.00 10.00 10.00 9.00 11.00 9.00 8.00 6.00 8.00 6.00
Yoy Profit Growth % 2.75 22.30 5.81 28.55 25.87 19.66 21.68 67.18 42.82 50.14 15.94 -35.31 -15.81 -47.07
Adj Ebit 66.25 59.05 55.55 53.70 63.51 47.56 50.25 43.11 49.75 41.71 42.52 27.56 36.30 28.77
Adj EBITDA 88.25 80.05 74.55 71.70 80.51 64.56 66.25 58.11 63.75 53.71 53.52 47.56 52.30 42.77
Adj EBITDA Margin 43.69 42.58 43.09 42.43 43.99 41.38 42.74 43.69 45.86 44.39 44.23 42.09 43.22 41.12
Adj Ebit Margin 32.80 31.41 32.11 31.78 34.70 30.49 32.42 32.41 35.79 34.47 35.14 24.39 30.00 27.66
Adj PAT 43.00 39.00 34.23 35.00 42.00 32.00 34.00 24.48 34.00 26.00 28.00 16.00 23.00 18.00
Adj PAT Margin 21.29 20.74 19.79 20.71 22.95 20.51 21.94 18.41 24.46 21.49 23.14 14.16 19.01 17.31
Ebit 66.25 59.05 56.58 53.70 63.51 47.56 50.25 45.16 49.75 41.71 42.52 27.56 36.30 28.77
EBITDA 88.25 80.05 75.58 71.70 80.51 64.56 66.25 60.16 63.75 53.71 53.52 47.56 52.30 42.77
EBITDA Margin 43.69 42.58 43.69 42.43 43.99 41.38 42.74 45.23 45.86 44.39 44.23 42.09 43.22 41.12
Ebit Margin 32.80 31.41 32.71 31.78 34.70 30.49 32.42 33.95 35.79 34.47 35.14 24.39 30.00 27.66
NOPAT 44.48 39.00 37.23 36.49 43.47 33.52 36.32 28.23 32.49 26.74 29.56 17.46 24.48 19.50
NOPAT Margin 22.02 20.74 21.52 21.59 23.75 21.49 23.43 21.23 23.37 22.10 24.43 15.45 20.23 18.75
Operating Profit 60.00 52.00 50.00 49.00 59.00 44.00 47.00 38.00 43.00 36.00 38.00 24.00 33.00 26.00
Operating Profit Margin 29.70 27.66 28.90 28.99 32.24 28.21 30.32 28.57 30.94 29.75 31.40 21.24 27.27 25.00

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Sales 681.00 548.00 459.00 462.00 377.00 339.00 293.00 251.00
Interest 27.00 24.00 21.00 16.00 15.00 15.00 14.00 5.00
Expenses - 408.00 327.00 277.00 259.00 211.00 206.00 184.00 171.00
Other Income - 18.32 3.21 13.20 11.95 11.54 8.97 9.09 6.74
Exceptional Items -1.03 15.56 0.95 0.87 0.31 6.39 1.27 -0.05
Depreciation 71.00 57.00 62.00 53.00 50.00 49.00 40.00 26.00
Profit Before Tax 193.00 159.00 114.00 147.00 112.00 83.00 65.00 55.00
Tax % 25.39 24.53 25.44 24.49 24.11 24.10 29.23 36.36
Net Profit - 144.00 120.00 85.00 111.00 85.00 63.00 46.00 35.00
Minority Share -1.00 -1.00 -1.00 -1.00 -1.00 - - -
Exceptional Items At -1.00 12.00 1.00 1.00 - 5.00 1.00 -
Profit Excl Exceptional 145.00 108.00 84.00 110.00 85.00 58.00 45.00 35.00
Profit For PE 144.00 107.00 84.00 109.00 84.00 58.00 45.00 35.00
Profit For EPS 143.00 119.00 85.00 110.00 84.00 63.00 46.00 35.00
EPS In Rs 13.94 11.61 8.29 10.76 - - - -
Dividend Payout % 14.00 9.00 12.00 9.00 - - - -
PAT Margin % 21.15 21.90 18.52 24.03 22.55 18.58 15.70 13.94
PBT Margin 28.34 29.01 24.84 31.82 29.71 24.48 22.18 21.91
Tax 49.00 39.00 29.00 36.00 27.00 20.00 19.00 20.00
Adj Ebit 220.32 167.21 133.20 161.95 127.54 92.97 78.09 60.74
Adj EBITDA 291.32 224.21 195.20 214.95 177.54 141.97 118.09 86.74
Adj EBITDA Margin 42.78 40.91 42.53 46.53 47.09 41.88 40.30 34.56
Adj Ebit Margin 32.35 30.51 29.02 35.05 33.83 27.42 26.65 24.20
Adj PAT 143.23 131.74 85.71 111.66 85.24 67.85 46.90 34.97
Adj PAT Margin 21.03 24.04 18.67 24.17 22.61 20.01 16.01 13.93
Ebit 221.35 151.65 132.25 161.08 127.23 86.58 76.82 60.79
EBITDA 292.35 208.65 194.25 214.08 177.23 135.58 116.82 86.79
EBITDA Margin 42.93 38.07 42.32 46.34 47.01 39.99 39.87 34.58
Ebit Margin 32.50 27.67 28.81 34.87 33.75 25.54 26.22 24.22
NOPAT 150.71 123.77 89.47 113.27 88.03 63.76 48.83 34.37
NOPAT Margin 22.13 22.59 19.49 24.52 23.35 18.81 16.67 13.69
Operating Profit 202.00 164.00 120.00 150.00 116.00 84.00 69.00 54.00
Operating Profit Margin 29.66 29.93 26.14 32.47 30.77 24.78 23.55 21.51

๐Ÿฆ Balance Sheet

Metric Sep 2025 Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Accumulated Depreciation - - - 327.00 - 276.00 219.00 169.00 121.00 89.00
Advance From Customers - - - - - - - - - -
Average Capital Employed 1,124 1,020 935.61 857.00 - 723.00 576.00 467.50 393.50 273.00
Average Invested Capital 874.50 801.00 678.61 638.00 - 477.00 347.00 276.00 253.50 174.00
Average Total Assets 1,258 1,128 1,026 918.00 - 783.00 627.00 511.50 444.00 320.00
Average Total Equity 796.50 729.00 663.66 603.50 - 508.00 414.00 317.00 241.50 184.50
Cwip 45.00 70.00 18.00 9.00 15.00 28.00 34.00 9.00 10.00 3.00
Capital Employed 1,230 1,119 1,019 920.00 852.22 794.00 652.00 500.00 435.00 352.00
Cash Equivalents 29.00 49.00 52.00 73.00 103.00 116.00 192.00 194.00 118.00 53.00
Fixed Assets 984.00 865.00 804.00 742.00 570.00 524.00 370.00 268.00 272.00 259.00
Gross Block - - - 1,069 - 800.00 589.00 437.00 392.00 349.00
Inventory 4.00 5.00 7.00 5.00 4.00 2.00 4.00 3.00 3.00 2.00
Invested Capital 955.00 869.00 794.00 733.00 563.22 543.00 411.00 283.00 269.00 238.00
Investments 229.00 185.00 160.00 109.00 195.00 139.00 54.00 28.00 55.00 69.00
Lease Liabilities 365.00 320.00 292.00 259.00 253.00 248.00 183.00 137.00 128.00 111.00
Loans N Advances 17.00 16.00 15.00 5.00 - 5.00 4.00 3.00 2.00 2.00
Long Term Borrowings - - - - - - - 3.00 22.00 32.00
Net Debt 107.00 86.00 80.00 77.00 -45.00 -7.00 -63.00 -81.00 -12.00 24.00
Net Working Capital -74.00 -66.00 -28.00 -18.00 -21.78 -9.00 7.00 6.00 -13.00 -24.00
Non Controlling Interest - 3.00 3.00 3.00 2.33 2.00 1.00 - - -
Other Asset Items 71.00 69.00 58.00 24.00 28.00 30.00 44.00 30.00 15.00 10.00
Other Borrowings - - - - - - - - 9.00 2.00
Other Liability Items 121.00 122.00 68.00 30.00 40.45 31.00 39.00 19.00 25.00 32.00
Reserves 855.00 785.00 715.00 647.00 587.00 535.00 458.00 354.00 270.00 203.00
Share Capital 10.00 10.00 10.00 10.00 10.00 10.00 10.00 5.00 5.00 5.00
Short Term Borrowings - - - - - - 1.00 1.00 1.00 2.00
Total Assets 1,391 1,274 1,125 983.00 926.00 853.00 713.00 541.00 482.00 406.00
Total Borrowings 365.00 320.00 292.00 259.00 253.00 248.00 183.00 141.00 161.00 146.00
Total Equity 865.00 798.00 728.00 660.00 599.33 547.00 469.00 359.00 275.00 208.00
Total Equity And Liabilities 1,391 1,274 1,125 983.00 926.00 853.00 713.00 541.00 482.00 406.00
Total Liabilities 526.00 476.00 397.00 323.00 326.67 306.00 244.00 182.00 207.00 198.00
Trade Payables 40.00 33.00 38.00 33.00 33.33 28.00 22.00 22.00 22.00 22.00
Trade Receivables 12.00 15.00 13.00 16.00 20.00 18.00 20.00 14.00 16.00 18.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -52.00 -45.00 -42.00 -31.00 -49.00 -30.00 -7.00 -8.00
Cash From Investing Activity -182.00 -141.00 -110.00 -123.00 -130.00 -31.00 -90.00 -98.00
Cash From Operating Activity 224.00 183.00 165.00 158.00 130.00 106.00 91.00 62.00
Cash Paid For Acquisition Of Companies - -148.00 - -2.00 - - - -
Cash Paid For Purchase Of Fixed Assets -96.00 -88.00 -125.00 -122.00 -32.00 -48.00 -61.00 -32.00
Cash Paid For Purchase Of Investments -64.00 - -80.00 -25.00 - - - -67.00
Cash Paid For Repayment Of Borrowings - - -0.63 -3.83 -28.37 -9.59 -9.47 -10.99
Cash Receipts From Deposits - -2.00 - - - - - -
Cash Received From Borrowings - - - - - - 18.79 5.52
Cash Received From Issue Of Shares 4.10 3.05 1.16 - - - - -
Cash Received From Sale Of Fixed Assets 3.00 3.00 - 1.00 1.00 10.00 2.00 1.00
Cash Received From Sale Of Investments - 42.00 - - 28.00 21.00 10.00 -
Change In Inventory - -2.00 2.00 -2.00 - -1.00 - -1.00
Change In Other Working Capital Items -9.00 2.00 - -2.00 -6.00 -3.00 -1.00 2.00
Change In Payables - 3.00 7.00 - - - 4.00 1.00
Change In Receivables 1.00 -5.00 - -3.00 1.00 1.00 -3.00 -
Change In Working Capital -7.00 -1.00 9.00 -7.00 -5.00 -3.00 1.00 1.00
Direct Taxes Paid -40.00 -34.00 -26.00 -40.00 -31.00 -23.00 -19.00 -20.00
Dividends Paid -10.26 -10.23 -10.21 - - - - -
Dividends Received - - - - - - - 1.00
Interest Paid -23.92 - -0.01 -2.02 -1.44 -3.20 -2.90 -3.09
Interest Received 3.00 7.00 6.00 12.00 5.00 6.00 1.00 1.00
Net Cash Flow -9.00 -2.00 13.00 4.00 -49.00 46.00 -6.00 -44.00
Other Cash Financing Items Paid -21.96 -37.37 -32.21 -24.72 -18.97 -16.75 -13.60 0.26
Other Cash Investing Items Paid -29.00 42.00 89.00 12.00 -131.00 -20.00 -41.00 -2.00
Profit From Operations 272.00 219.00 182.00 205.00 165.00 133.00 108.00 80.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Vijaya 2025-09-30 - 18.27 25.34 3.77 0.00
Vijaya 2025-06-30 - 19.56 24.07 3.73 0.00
Vijaya 2025-03-31 - 19.36 23.72 3.86 0.00
Vijaya 2024-12-31 - 17.54 24.62 3.92 0.00
๐Ÿ’ฌ
Stock Chat