Narayana Hrudayalaya Ltd
NSE:NH

Watchlist Manager
Narayana Hrudayalaya Ltd Logo
Narayana Hrudayalaya Ltd
NSE:NH
Watchlist
Price: 1 272.2 INR 1.05% Market Closed
Market Cap: 260B INR
Have any thoughts about
Narayana Hrudayalaya Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NH stock under the Base Case scenario is 1 019.48 INR. Compared to the current market price of 1 272.2 INR, Narayana Hrudayalaya Ltd is Overvalued by 20%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NH Intrinsic Value
1 019.48 INR
Overvaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Narayana Hrudayalaya Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NH cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NH?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Narayana Hrudayalaya Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Narayana Hrudayalaya Ltd

Provide an overview of the primary business activities
of Narayana Hrudayalaya Ltd.

What unique competitive advantages
does Narayana Hrudayalaya Ltd hold over its rivals?

What risks and challenges
does Narayana Hrudayalaya Ltd face in the near future?

Has there been any significant insider trading activity
in Narayana Hrudayalaya Ltd recently?

Summarize the latest earnings call
of Narayana Hrudayalaya Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Narayana Hrudayalaya Ltd.

Provide P/S
for Narayana Hrudayalaya Ltd.

Provide P/E
for Narayana Hrudayalaya Ltd.

Provide P/OCF
for Narayana Hrudayalaya Ltd.

Provide P/FCFE
for Narayana Hrudayalaya Ltd.

Provide P/B
for Narayana Hrudayalaya Ltd.

Provide EV/S
for Narayana Hrudayalaya Ltd.

Provide EV/GP
for Narayana Hrudayalaya Ltd.

Provide EV/EBITDA
for Narayana Hrudayalaya Ltd.

Provide EV/EBIT
for Narayana Hrudayalaya Ltd.

Provide EV/OCF
for Narayana Hrudayalaya Ltd.

Provide EV/FCFF
for Narayana Hrudayalaya Ltd.

Provide EV/IC
for Narayana Hrudayalaya Ltd.

Show me price targets
for Narayana Hrudayalaya Ltd made by professional analysts.

What are the Revenue projections
for Narayana Hrudayalaya Ltd?

How accurate were the past Revenue estimates
for Narayana Hrudayalaya Ltd?

What are the Net Income projections
for Narayana Hrudayalaya Ltd?

How accurate were the past Net Income estimates
for Narayana Hrudayalaya Ltd?

What are the EPS projections
for Narayana Hrudayalaya Ltd?

How accurate were the past EPS estimates
for Narayana Hrudayalaya Ltd?

What are the EBIT projections
for Narayana Hrudayalaya Ltd?

How accurate were the past EBIT estimates
for Narayana Hrudayalaya Ltd?

Compare the revenue forecasts
for Narayana Hrudayalaya Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Narayana Hrudayalaya Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Narayana Hrudayalaya Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Narayana Hrudayalaya Ltd compared to its peers.

Compare the P/E ratios
of Narayana Hrudayalaya Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Narayana Hrudayalaya Ltd with its peers.

Analyze the financial leverage
of Narayana Hrudayalaya Ltd compared to its main competitors.

Show all profitability ratios
for Narayana Hrudayalaya Ltd.

Provide ROE
for Narayana Hrudayalaya Ltd.

Provide ROA
for Narayana Hrudayalaya Ltd.

Provide ROIC
for Narayana Hrudayalaya Ltd.

Provide ROCE
for Narayana Hrudayalaya Ltd.

Provide Gross Margin
for Narayana Hrudayalaya Ltd.

Provide Operating Margin
for Narayana Hrudayalaya Ltd.

Provide Net Margin
for Narayana Hrudayalaya Ltd.

Provide FCF Margin
for Narayana Hrudayalaya Ltd.

Show all solvency ratios
for Narayana Hrudayalaya Ltd.

Provide D/E Ratio
for Narayana Hrudayalaya Ltd.

Provide D/A Ratio
for Narayana Hrudayalaya Ltd.

Provide Interest Coverage Ratio
for Narayana Hrudayalaya Ltd.

Provide Altman Z-Score Ratio
for Narayana Hrudayalaya Ltd.

Provide Quick Ratio
for Narayana Hrudayalaya Ltd.

Provide Current Ratio
for Narayana Hrudayalaya Ltd.

Provide Cash Ratio
for Narayana Hrudayalaya Ltd.

What is the historical Revenue growth
over the last 5 years for Narayana Hrudayalaya Ltd?

What is the historical Net Income growth
over the last 5 years for Narayana Hrudayalaya Ltd?

What is the current Free Cash Flow
of Narayana Hrudayalaya Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Narayana Hrudayalaya Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Narayana Hrudayalaya Ltd

Current Assets 19.5B
Cash & Short-Term Investments 13.1B
Receivables 4.9B
Other Current Assets 1.5B
Non-Current Assets 36.8B
Long-Term Investments 58.3m
PP&E 29.2B
Intangibles 2.5B
Other Non-Current Assets 5.1B
Current Liabilities 11.1B
Accounts Payable 6B
Accrued Liabilities 29.1m
Short-Term Debt 245.8m
Other Current Liabilities 4.8B
Non-Current Liabilities 16.3B
Long-Term Debt 13.4B
Other Non-Current Liabilities 2.9B
Efficiency

Earnings Waterfall
Narayana Hrudayalaya Ltd

Revenue
52.2B INR
Cost of Revenue
-20.4B INR
Gross Profit
31.8B INR
Operating Expenses
-22.5B INR
Operating Income
9.3B INR
Other Expenses
-1.5B INR
Net Income
7.8B INR

Free Cash Flow Analysis
Narayana Hrudayalaya Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The recent earnings call revealed positive signs as the new hospital cluster in India achieved a 13% year-on-year revenue growth, reaching approximately INR 130 crores. The management updated their guidance, reducing expected margin dilution from 6-8 quarters to 4-5 quarters, reflecting improved cost control. The outpatient services are generating strong interest post-commissioning, and future patient volume is expected to ramp up as full hospital services launch. Additionally, plans are underway to add around 1,500 beds over the next four years, enhancing capacity in key markets like Bangalore and Kolkata.

What is Earnings Call?
Fundamental Scores

NH Profitability Score
Profitability Due Diligence

Narayana Hrudayalaya Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROE
Positive 3-Year Average ROIC
Exceptional ROE
67/100
Profitability
Score

Narayana Hrudayalaya Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

NH Solvency Score
Solvency Due Diligence

Narayana Hrudayalaya Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
65/100
Solvency
Score

Narayana Hrudayalaya Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NH Price Targets Summary
Narayana Hrudayalaya Ltd

Wall Street analysts forecast NH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NH is 1 394.79 INR with a low forecast of 1 040.3 INR and a high forecast of 1 732.5 INR.

Lowest
Price Target
1 040.3 INR
18% Downside
Average
Price Target
1 394.79 INR
10% Upside
Highest
Price Target
1 732.5 INR
36% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NH?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NH is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NH Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Narayana Hrudayalaya Ltd Logo
Narayana Hrudayalaya Ltd

Country

India

Industry

Health Care

Market Cap

260B INR

Dividend Yield

0.31%

Description

Narayana Hrudayalaya Ltd. engages in the provision of medical and health care services. The company is headquartered in Bangalore, Karnataka. The company went IPO on 2016-01-06. The firm operates a network of hospitals, diagnostic centers, clinical centers or test laboratories. The firm operates through Medical and Healthcare Services business segment. The firm offers medical, surgery, and diagnostics and support services. The company provides services in the areas of cardiology; orthopedics; cosmetic surgery; anesthesia; imaging and radiology; nutrition and dietetics; physiotherapy; renal transplant; thoracic surgery; pediatrics surgery; medical oncology; surgical gastroenterology; dermatology; hematology; rheumatology; neurology; psychiatry and psychology, and others. The firm operates a network of approximately 20 hospitals (multispecialty and super specialty healthcare facilities), four heart centers and 19 primary care facilities (including clinics and information centers), across India and a hospital at Cayman Islands with approximately 6,181 operational beds.

Contact

KARNATAKA
Bangalore
2nd Floor, No. 261/A, Bommasandra Industrial Area, HOSUR Road
+918071222222
www.narayanahealth.org

IPO

2016-01-06

Employees

10 989

Officers

Founder & Executive Chairman
Dr. Devi Prasad Shetty M.S.
MD, Group CEO & Director
Dr. Emmanuel Rupert
Executive Vice-Chairman and Senior VP of Strategy & Planning
Mr. Viren Prasad Shetty
Group Chief Financial Officer
Ms. Sandhya Jayaraman
Group Company Secretary, Legal & Compliance Officer
Mr. Seshiah Sridhar
Group Chief Operating Officer
Mr. R. Venkatesh
Show More
Vice President of Finance, Mergers & Acquisitions and Investor Relations
Mr. Nishant Singh
Chief Marketing Officer
Mr. Ashish Bajaj
Group Head of Human Resources
Mr. Sirshendu Mookherjee
Group Head of Internal Audit
Mr. Srikanth Raman
Show Less

See Also

Discover More
What is the Intrinsic Value of one NH stock?

The intrinsic value of one NH stock under the Base Case scenario is 1 019.48 INR.

Is NH stock undervalued or overvalued?

Compared to the current market price of 1 272.2 INR, Narayana Hrudayalaya Ltd is Overvalued by 20%.

Back to Top