Medi Assist Healthcare Services Limited
NSE: MEDIASSISTInsurance Distributors
Share price
₹295.20
-1.60% close of 8 Oct 2026
Business score
How strong the business is, in one number. The parts behind it are in Pro.
69
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹2,184 Cr
P/E ratio
22.1
P/B ratio
2.6
ROCE
13.2%
ROE
13.3%
Dividend yield
0.7%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Sales grew 27.4% over the past year, and 9.5% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales slipped from 21.7% to 19.0% over the last three years.
Whether it grew faster than its sector
It grew 9.5% a year against a sector median of 16.0% — 6.5 percentage points slower.
Room to re-rate, or risk of de-rating
Too little price history yet to compare it with its own past.
Whether growth justifies the valuation
Priced at 2.2 times its growth rate, on earnings growth of 10%.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| Medi Assist Healthcare Services Limited — this one | 10%/yr | 22.1× | ₹2.2 |
| Shriram Finance Limited | 19%/yr | 19.1× | ₹1.0 |
| SBI Life Insurance | 13%/yr | 64.9× | ₹5.0 |
| ICICI Prudential Asset Management Company Limited | 30%/yr | 43.1× | ₹1.4 |
| Jio Financial Services Limited | 293%/yr | 64.9× | — |
| BSE Limited | 126%/yr | 48.3× | — |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies across the whole Financial Services sector, it ranks 99 of 293 on returns, 200 of 277 on growth, 160 of 295 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
A narrow advantage: it earns 13.2% on capital, ahead of 66% of companies across its whole sector. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
Yes — Over the last five years it made ₹467 crore of cash from the business and spent ₹149 crore on plant and equipment, with ₹318 crore to spare; it still raised ₹47 crore from lenders and shareholders. And the profit is real: of every 100 rupees it reported over 8 years, about 139 arrived as cash (before interest, which is why it can exceed the profit). Its cash comes back more slowly than it used to: it went from being paid 59 days before it paid its own suppliers to paid 37 days before it paid its own suppliers.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
Not enough filed accounts to run these checks yet.
Latest result · Q1 FY27
What the last results showed. Whether management kept its word is in Pro.
Announced 8 Aug 2026 · Consolidated · Unaudited
Revenue
₹237 Cr
Revenue vs last year
+23.8%
Revenue vs last quarter
-2.3%
Net profit
₹28 Cr
Profit vs last year
+20.0%
Profit vs last quarter
-48.9%
Net margin
11.7%
EPS
₹3.71
Earnings call transcript · 10 Aug 2026
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹2,184 Cr
- Prev close
- ₹295.20
- 52w High
- ₹576
- 52w Low
- ₹291
- Enterprise value
- ₹2,000 Cr
- Beta
- 1.2
- Price CAGR 1y
- -43.0%
- Price CAGR 3y
- —
- Price CAGR 5y
- —
- Price CAGR 10y
- —
Ratios
- Return on assets
- 6.5%
- PEG ratio
- 2.2
- P/E ratio
- 22.1
- P/B ratio
- 2.6
- EV / EBITDA
- 11.0
- Industry P/E
- 18.1
- ROCE
- 13.2%
- ROCE 5y average
- 20.8%
- ROE
- 13.3%
- Debt / Equity
- 0.1
- Interest coverage
- 4.8
- Dividend yield
- 0.7%
- ROE 3y average
- 16.0%
- ROE last year
- 13.0%
Annual P&L
- Annual revenue
- ₹905 Cr
- Annual profit
- ₹89 Cr
- Operating margin
- 19.0%
- Net profit margin
- 9.8%
- EBITDA margin
- 19.3%
- Sales growth 3y
- 21.5%
- Sales growth 5y
- 22.9%
- Profit growth 3y
- 10.0%
- Profit growth 5y
- 31.0%
- EPS
- ₹11.8
- Sales growth TTM
- 27.0%
- Profit growth TTM
- 5.0%
- Dividend payout
- 17.0%
Quarter P&L
- Sales latest quarter
- ₹237 Cr
- Profit latest quarter
- ₹28 Cr
- YoY quarterly sales growth
- 24.1%
- YoY quarterly profit growth
- 21.7%
- OPM latest quarter
- 20.3%
Balance Sheet
- Book Value
- ₹113
- Face Value
- ₹5.0
- Total debt
- ₹54 Cr
- Total cash
- ₹86 Cr
- Borrowings
- ₹54 Cr
- Reserves / Equity
- 21.7
Cash Flow
- Operating cash flow
- ₹118 Cr
- Free cash flow
- ₹62 Cr
- FCF yield
- 1.8%
- Net cash flow
- -₹28 Cr
Shareholding
- Promoter holding
- 4.6%
- FII holding
- 25.4%
- DII holding
- 47.2%
- Public holding
- 22.7%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| Medi Assist Ser. | 298.75 | 22.6 | 2,232 | 0.66 | 27.6 | 23.6 | 236.5 | 24.1 | 13.2 |
| Median | 298.75 | 22.6 | 2,232 | 0.66 | 27.6 | 23.6 | 236.5 | 24.1 | 13.2 |
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 141 | 302 | 166 | 167 | 168 | 181 | 186 | 189 | 191 | 233 | 240 | 242 | 237 |
| Expenses | 118 | 132 | 130 | 132 | 142 | 146 | 148 | 149 | 193 | 195 | 194 | 189 | |
| Material Cost | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Change in Inventories | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Purchases of Stock-in-Trade | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Employee Cost | 79 | 80 | 105 | 103 | 105 | 103 | |||||||
| Other Expenses | 69 | 69 | 87 | 92 | 88 | 85 | |||||||
| Operating Profit | 22 | 34 | 37 | 35 | 38 | 40 | 41 | 42 | 40 | 45 | 48 | 48 | |
| OPM % | 16 | 21 | 20 | 22 | 21 | 21 | 21 | 22 | 22 | 17 | 19 | 20 | 20 |
| Other Income | 5 | 4 | 4 | 5 | 6 | 4 | 8 | 7 | 2 | -7 | 3 | 10 | |
| Exceptional items (within Other Income) | 0 | 0 | 0 | -14 | 0 | 0 | |||||||
| Interest | 1 | 1 | 1 | 2 | 2 | 2 | 4 | 5 | 8 | 8 | 2 | 2 | |
| Depreciation | 8 | 11 | 12 | 14 | 14 | 14 | 14 | 14 | 21 | 21 | 21 | 22 | |
| Profit before tax | 18 | 26 | 28 | 25 | 30 | 27 | 30 | 31 | 13 | 8 | 28 | 35 | |
| Tax % | 3 | 17 | 9 | 24 | 29 | -10 | 28 | 26 | 40 | 51 | -95 | 21 | |
| Net Profit | 18 | 21 | 26 | 19 | 21 | 30 | 22 | 23 | 8 | 4 | 54 | 28 | |
| EPS in Rs | 2.58 | 2.98 | 3.58 | 2.68 | 2.99 | 4.19 | 3.05 | 3.18 | 1.13 | 0.56 | 7.16 | 3.71 | |
| Diluted EPS in Rs | 3.04 | 3.16 | 1.12 | 0.51 | 7.33 | 3.71 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 277 | 319 | 323 | 394 | 505 | 635 | 723 | 905 | 951 |
| Expenses | 194 | 237 | 247 | 302 | 385 | 501 | 569 | 730 | 770 |
| Material Cost | 0 | 0 | |||||||
| Change in Inventories | 0 | 0 | |||||||
| Purchases of Stock-in-Trade | 0 | 0 | |||||||
| Employee Cost | 306 | 394 | |||||||
| Other Expenses | 263 | 336 | |||||||
| Operating Profit | 82 | 82 | 76 | 92 | 120 | 133 | 154 | 175 | 181 |
| OPM % | 30 | 26 | 23 | 23 | 24 | 21 | 21 | 19 | 19 |
| Other Income | -14 | 7 | 11 | 21 | 12 | -5 | 24 | 4 | 9 |
| Exceptional items (within Other Income) | 0 | -14 | |||||||
| Interest | 4 | 4 | 6 | 3 | 3 | 3 | 10 | 21 | 20 |
| Depreciation | 23 | 27 | 32 | 28 | 27 | 43 | 56 | 77 | 85 |
| Profit before tax | 41 | 59 | 49 | 81 | 102 | 82 | 112 | 80 | 85 |
| Tax % | 37 | 41 | 47 | 21 | 28 | 16 | 18 | -11 | |
| Net Profit | 26 | 35 | 26 | 64 | 74 | 69 | 92 | 89 | 94 |
| EPS in Rs | 7,255 | 9,576 | 7,065 | 9.33 | 11 | 9.53 | 13 | 12 | 13 |
| Diluted EPS in Rs | 13 | 12 | |||||||
| Dividend Payout % | -0 | -0 | -0 | 20 | 18 | 26 | 31 | 17 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- —
- 5 years
- 23%
- 3 years
- 21%
- TTM
- 27%
Compounded profit growth
- 10 years
- —
- 5 years
- 31%
- 3 years
- 10%
- TTM
- 5%
Stock price CAGR
- 10 years
- —
- 5 years
- —
- 3 years
- —
- 1 year
- -43%
Return on equity
- 10 years
- —
- 5 years
- 17%
- 3 years
- 16%
- Last year
- 13%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.04 | 0.04 | 0.04 | 34 | 34 | 35 | 35 | 37 |
| Reserves | 218 | 212 | 290 | 303 | 342 | 437 | 506 | 802 |
| Borrowings | 98 | 115 | 35 | 27 | 31 | 26 | 204 | 54 |
| Other Liabilities | 202 | 231 | 220 | 238 | 295 | 344 | 412 | 479 |
| Minority Interest | 11 | 13 | ||||||
| Total Liabilities | 518 | 558 | 545 | 602 | 702 | 842 | 1,158 | 1,372 |
| Fixed Assets | 142 | 138 | 119 | 99 | 171 | 246 | 306 | 639 |
| CWIP | 3 | 1 | 1 | 6 | -0 | 3 | 4 | 19 |
| Investments | 88 | 72 | 111 | 201 | 44 | 77 | 274 | 158 |
| Other Assets | 285 | 347 | 315 | 296 | 487 | 516 | 574 | 556 |
| Total Assets | 518 | 558 | 545 | 602 | 702 | 842 | 1,158 | 1,372 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 35 | 19 | 139 | 64 | 81 | 66 | 138 | 118 |
| Cash from Investing Activity | -21 | -22 | -61 | -83 | -10 | -55 | -218 | -158 |
| Cash from Financing Activity | -10 | -12 | -10 | -30 | -32 | -15 | 112 | 12 |
| Net Cash Flow | 4 | -15 | 69 | -49 | 39 | -3 | 32 | -28 |
| Free Cash Flow | 14 | -2 | 126 | 62 | 53 | 49 | 92 | 62 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 119 | 78 | 137 | 110 | 92 | 103 | 112 | 116 |
| Cash Conversion Cycle | 119 | 78 | 137 | 110 | 92 | 103 | 112 | 116 |
| Working Capital Days | -80 | -103 | -73 | -59 | -66 | -43 | -105 | -37 |
| ROCE % | 20 | 19 | 23 | 26 | 23 | 19 | 13 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
1 when an audit qualification is filed as repetitive
0.00flag
2026-03-31
the company's own unlisted debt securities in default at period end
0.00cr
2026-06-30
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2026-06-30
net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash
-185inr_cr
2026-03-31
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
0.00cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
FY revenue / permanent employees + workers, same basis (calc)
13,58,655inr
2026-03-31
News
News and filings about Medi Assist Healthcare Services Limited. Open one to see why it matters.
No recent news for this company.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Sells to
- Aditya Birla Health Insurance · TPA / health-benefits claims administration services
- Bajaj Allianz General Insurance · TPA / health-benefits claims administration services
- Care Health Insurance Limited · TPA / health-benefits claims administration services
- Cholamandalam MS General Insurance Co. Ltd. · TPA / health-benefits claims administration services
- Go Digit General Insurance Limited · TPA / health-benefits claims administration services
- Government-funded public health schemes · public health scheme benefits administration
- HDFC ERGO General Insurance · TPA / health-benefits claims administration services
- ICICI Lombard General Insurance · TPA / health-benefits claims administration services
- Life Insurance Corporation · TPA / health-benefits administration (group/health portfolio)
- ManipalCigna Health Insurance · TPA / health-benefits claims administration services
- National Insurance Co. Ltd. · TPA / health-benefits claims administration services
- Niva Bupa Health Insurance Company Limited · TPA / health-benefits claims administration services
- SBI Life Insurance · TPA / health-benefits administration (group/health portfolio)
- Tata AIG General Insurance · TPA / health-benefits claims administration services
- The New India Assurance Company Limited · TPA / health-benefits claims administration services
- The Oriental Insurance Company Limited · TPA / health-benefits claims administration services
- United India Insurance Company Limited · TPA / health-benefits claims administration services
Buys from
- Global Health Limited · Cashless healthcare services to insured patients
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Financial Services
- Industry
- Insurance Distributors
- Classification
- Financial Services › Insurance Distributors
- ISIN
- INE456Z01021
News impact
Big market events that reach Medi Assist Healthcare Services Limited, and how the effect spreads.
No recent market events reach this company.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Dividends
| 11 Sep 2026 | unspecified | ₹2 |
|---|---|---|
| 6 Sep 2024 | unspecified | ₹4 |
Splits, bonuses & buybacks
- daily-prices repair: 5 rows from NSE's archive (replace 1, delete 1, insert 3), 2024-03-02..2026-02-01 (docs/flat_day_repair.md)1× · 2 Mar 2024
Bulk & block deals
| Date | Who | Bought / sold | Shares | Price |
|---|---|---|---|---|
| 25 Aug 2026 | NTASIAN DISCOVERY MASTER FUND | BUY | 4,00,000 | ₹356.76 |
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Annual report · 2025-261 Sep 2026
- Earnings call · Q1FY2710 Aug 2026
- Results presentation30 Jun 2026
- Earnings call · Q4FY2611 May 2026
- Earnings call · Q3FY269 Feb 2026
- Annual report · 2024-2530 Aug 2025
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.