Medi Assist Healthcare Services logo

Medi Assist Healthcare Services financials and balance sheet

NSE: MEDIASSISTBSE: 544088InsuranceSmall Cap

Last close ₹284.15down ₹4.45 (1.54%)BSE ₹284.00

Share price at the NSE close on 23 Oct 2026. Previous close ₹288.60.

52-week range of traded prices to 23 Oct 2026
₹275.50Low, 23 Oct 2026₹575.55High, 3 Nov 2025
Market cap
₹2,123 Cr1,007th largest listed
P/E
22.8
P/E without one-offs
19.8
P/B
2.5
Dividend yield
0.70%
ROE
13.5%
ROE without one-offs
15.6%
ROCE
11.2%
Debt to equity
0.00
Volume, NSE
4,48,49663.9% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Medi Assist Healthcare Services annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹905 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue905
  2. Employee costs−394
  3. Other expenses−336
  4. Operating profit175
  5. Depreciation−77
  6. Other income+18
  7. One-off items−14
  8. Finance costs−21
  9. Profit before tax80
  10. Tax+9.0
  11. Net profit89

What the company owns

  • Plant, investments and other assets₹847 Cr
  • Receivables₹287 Cr
  • Current investments₹153 Cr
  • Cash and bank₹86 Cr

What pays for it: net worth and liabilities

  • Net worth₹852 Cr
  • Other liabilities₹474 Cr
  • Owed to suppliers₹46 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Medi Assist Healthcare Services quarterly results

₹ croreMar 2024Filed 18 MayMar 2025Filed 10 JulMar 2026Filed 9 May
Revenue from operations635723905
501569730
Materials and goods bought000
Employee costs254306394
Other expenses247263336
Operating profit before depreciation133154175
Operating margin21.0%21.3%19.3%
Materials, % of revenue0.0%0.0%0.0%
Employee costs, % of revenue40.1%42.3%43.6%
Other expenses, % of revenue38.9%36.4%37.1%
Depreciation and amortisation435677
Operating profit after depreciation909897
Other income182418
Finance costs31021
Profit before one-off items and tax10511295
One-off items−210−14
Profit before tax8411280
1320−9
Profit from discontinued businesses−20–
699289
Other comprehensive income1−23
Total comprehensive income718992
Net margin10.9%12.7%9.9%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 18 MayMar 2025Filed 10 JulMar 2026Filed 9 May
481552852
472541839
Share capital353537
Reserves437506802
Belonging to outside owners of subsidiaries101113
01500
319504438
5010282
Total assets8511,1581,372
373407787
478751585
Net debt−233−306−239
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 18 MayMar 2025Filed 10 JulMar 2026Filed 9 May
66138118
94150155
−45−27−27
Receivables−41−48−30
Payables9−11−11
Other working capital−123114
Tax paid−272−26
Capital spending184656
Free cash flow489262
−55−218−160
−1511212
Dividends paid13280
Shares bought back000
Shares issued150196
Net change in cash−332−30
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.Medi Assist Healthcare Services dividend history

₹ per shareMar 2024Filed 18 MayMar 2025Filed 10 JulMar 2026Filed 9 May
Earnings per share₹9.71₹12.91₹12.14
Diluted earnings per share₹9.53₹12.85₹12.14
Dividend per share₹4.00–₹2.00
Book value per share₹67.19₹76.78₹112.44
Dividend payout42.0%–17.0%
Shareholder yield−0.1%0.9%−8.9%
Market cap at the year end (₹ crore)3,4823,2092,210
RatioMar 2024Filed 18 MayMar 2025Filed 10 JulMar 2026Filed 9 May
Revenue growth–14.0%25.1%
Operating profit growth–15.6%13.3%
Net profit growth–32.3%−2.4%
Earnings per share growth–33.0%−6.0%
14.2%17.9%12.7%
–3.7 pts−5.2 pts
From the net margin–2.7 pts−4.1 pts
From asset turnover–−0.6 pts−0.1 pts
From borrowing–1.6 pts−1.0 pts
Return on capital employed18.7%14.0%11.4%
Cash conversion96.0%150.9%132.2%
Interest cover28.59.54.6
Debt to equity0.000.270.00
Receivable days103112116
Working capital days−43−36−37
Asset turnover0.750.720.72
Assets per rupee of net worth1.801.981.83
Sales per rupee of plant11.6122.5720.81
Capital spending to depreciation0.430.820.73
Plant being built, % of plant in use0.0%0.0%0.0%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
6.9%
Cash from operations against operating profit
67.6%
Measure3 years
Return on equity, average15.0%
Return on capital employed, average14.7%
Operating margin, average20.5%
Net margin, average11.1%
Asset turnover, average0.73
Interest cover, average14.2
Debt to equity, average0.09

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations322118
Cash from investing−433−160
Cash from financing10912
Capital spending12056
Dividends paid410
Shares bought back00
Shares issued for cash211196
Borrowings raised–0
Borrowings repaid155155

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––4
Altman Z-scorePublished threshold 1.14.954.494.83
Beneish M-scorePublished threshold −1.78–−2.71−1.91
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–17.0910.35
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––1.29
Receivables growth less revenue growthOur threshold 0 percentage points–9.974.43
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–1.07−1.60
Assets under construction, years of additionsOur threshold 2 years of additions–0.000.00
Effective tax ratePublished threshold 17.16 per cent15.5118.06−11.15
Tax charged less tax paid, % of profitOur threshold 10 percentage points−16.7116.71−44.07
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
9 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Term LoanWithdrawnReview, Other
9 Feb 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - LT/ ST-Bank GuaranteeCARE AA- / CARE A1+Review, Re-affirmStable5.75
9 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Cash CreditCARE AA-Review, Re-affirmStable10.25
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.