Login
Home
Charts
Search
Watchlist
Products

Vaidya Sane Ayurved Laboratories Ltd

MADHAVBAUG·NSE
167.90+4.97%Tue, 22 Sept '26

Vaidya Sane Ayurved Laboratories Ltd

MADHAVBAUG
NSE
167.90
+4.97%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
177Cr
Close
Close Price
167.90
Industry
Industry
Medical Equipment
PE
Price To Earnings
19.73
PS
Price To Sales
1.65
Revenue
Revenue
107Cr
Rev Gr TTM
Revenue Growth TTM
18.89%
PAT Gr TTM
PAT Growth TTM
25.73%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
4654514842485057
Growth YoY
Revenue Growth YoY%
12.1-10.0-18.2-0.219.518.4
Expenses
ExpensesCr
4150484636414150
Operating Profit
Operating ProfitCr
44326797
OPM
OPM%
9.26.95.23.813.815.317.311.9
Other Income
Other IncomeCr
11111111
Interest Expense
Interest ExpenseCr
00000101
Depreciation
DepreciationCr
11222233
PBT
PBTCr
54337897
Tax
TaxCr
11001220
PAT
PATCr
32114354
Growth YoY
PAT Growth YoY%
-56.9-61.4219.5317.328.422.8
NPM
NPM%
6.03.92.31.79.07.09.77.3
EPS
EPS
2.62.01.10.83.63.24.64.0
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
4654514842485057
Growth YoY
Revenue Growth YoY%
12.1-10.0-18.2-0.219.518.4
Expenses
ExpensesCr
4150484636414150
Operating Profit
Operating ProfitCr
44326797
OPM
OPM%
9.26.95.23.813.815.317.311.9
Other Income
Other IncomeCr
11111111
Interest Expense
Interest ExpenseCr
00000101
Depreciation
DepreciationCr
11222233
PBT
PBTCr
54337897
Tax
TaxCr
11001220
PAT
PATCr
32114354
Growth YoY
PAT Growth YoY%
-56.9-61.4219.5317.328.422.8
NPM
NPM%
6.03.92.31.79.07.09.77.3
EPS
EPS
2.62.01.10.83.63.24.64.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
999990107
Growth
Revenue Growth%
0.2-9.619.0
Expenses
ExpensesCr
91957691
Operating Profit
Operating ProfitCr
851415
OPM
OPM%
7.94.515.014.4
Other Income
Other IncomeCr
1212
Interest Expense
Interest ExpenseCr
0001
Depreciation
DepreciationCr
3346
PBT
PBTCr
631011
Tax
TaxCr
2132
PAT
PATCr
5279
Growth
PAT Growth%
-58.8259.425.7
NPM
NPM%
4.92.08.08.4
EPS
EPS
4.61.96.88.5
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
999990107
Growth
Revenue Growth%
0.2-9.619.0
Expenses
ExpensesCr
91957691
Operating Profit
Operating ProfitCr
851415
OPM
OPM%
7.94.515.014.4
Other Income
Other IncomeCr
1212
Interest Expense
Interest ExpenseCr
0001
Depreciation
DepreciationCr
3346
PBT
PBTCr
631011
Tax
TaxCr
2132
PAT
PATCr
5279
Growth
PAT Growth%
-58.8259.425.7
NPM
NPM%
4.92.08.08.4
EPS
EPS
4.61.96.88.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
111111
Reserves
ReservesCr
303252
Current Liabilities
Current LiabilitiesCr
131211
Non Current Liabilities
Non Current LiabilitiesCr
223
Total Liabilities
Total LiabilitiesCr
557077
Current Assets
Current AssetsCr
283130
Non Current Assets
Non Current AssetsCr
273846
Total Assets
Total AssetsCr
557077
Financial YearMar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
111111
Reserves
ReservesCr
303252
Current Liabilities
Current LiabilitiesCr
131211
Non Current Liabilities
Non Current LiabilitiesCr
223
Total Liabilities
Total LiabilitiesCr
557077
Current Assets
Current AssetsCr
283130
Non Current Assets
Non Current AssetsCr
273846
Total Assets
Total AssetsCr
557077

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-1115
Investing Cash Flow
Investing Cash FlowCr
1-13-10-24
Financing Cash Flow
Financing Cash FlowCr
-115-117
Net Cash Flow
Net Cash FlowCr
-110-2
Free Cash Flow
Free Cash FlowCr
-7-122
CFO To PAT
CFO To PAT%
1.3-63.2148.260.2
CFO To EBITDA
CFO To EBITDA%
0.8-27.978.535.1
Financial YearMar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
0-1115
Investing Cash Flow
Investing Cash FlowCr
1-13-10-24
Financing Cash Flow
Financing Cash FlowCr
-115-117
Net Cash Flow
Net Cash FlowCr
-110-2
Free Cash Flow
Free Cash FlowCr
-7-122
CFO To PAT
CFO To PAT%
1.3-63.2148.260.2
CFO To EBITDA
CFO To EBITDA%
0.8-27.978.535.1

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
24718399175177
Price To Earnings
Price To Earnings
51.192.513.819.519.7
Price To Sales
Price To Sales
2.51.81.11.61.6
Price To Book
Price To Book
6.14.31.62.02.0
EV To EBITDA
EV To EBITDA
31.240.57.211.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.669.377.1
OPM
OPM%
7.94.515.014.414.4
NPM
NPM%
4.92.08.08.48.4
ROCE
ROCE%
16.37.115.6
ROE
ROE%
11.94.711.4
ROA
ROA%
8.82.99.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
24718399175177
Price To Earnings
Price To Earnings
51.192.513.819.519.7
Price To Sales
Price To Sales
2.51.81.11.61.6
Price To Book
Price To Book
6.14.31.62.02.0
EV To EBITDA
EV To EBITDA
31.240.57.211.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
69.669.377.1
OPM
OPM%
7.94.515.014.414.4
NPM
NPM%
4.92.08.08.48.4
ROCE
ROCE%
16.37.115.6
ROE
ROE%
11.94.711.4
ROA
ROA%
8.82.99.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Vaidya Sane Ayurved Laboratories Ltd is a healthcare company that reverses chronic lifestyle diseases - think heart disease, diabetes, and hypertension - using a blend of traditional Ayurvedic therapies and modern cardiac diagnostics, all under the brand name Madhavbaug. Founded in 2006 by Dr. Rohit Madhav Sane with the mission to cut deaths from heart and lifestyle disorders, the company has treated over a million patients and operates on a recurring philosophy: make Ayurveda evidence-based, protocol-driven, and technology-monitored so that disease reversal becomes a measurable, scalable clinical outcome rather than a wellness promise. That philosophy explains everything that follows - from the franchise clinics that bring the therapy to neighbourhoods, to the hospitals that handle complex cases, to the in-house manufacturing that standardises the medicines, and the international partnerships that take the model abroad. # Business segments Three engines that feed each other - a franchise-led clinic network that is the patient-acquisition engine, a growing hospital chain that deepens care and monetisation, and an in-house manufacturing arm that supplies both with standardised products. ## 1. Clinics and disease reversal programs: the patient-acquisition engine **A network of roughly 320 clinics, overwhelmingly franchise-run, delivers year-long disease reversal protocols that turn Ayurveda into a per-patient subscription - and the franchise model means the company earns its share without carrying the real-estate cost.** - **Asset-light, franchise-first** - of the approximately 320 clinics, 250 are franchise-run, and the franchise network generates about 77% of clinic revenue, with the company retaining roughly 40% of what those clinics earn. The company provides the clinical protocols, the medicines, the diet kits, and the digital tools; the franchise doctor provides the local presence and patient relationship. - **A 12-month protocol creates recurring revenue** - patients enrol in a structured program: three months of aggressive therapy (Panchakarma detox, diet, herbal medicines) followed by nine months of conservative maintenance, with progress tracked through the MIB Pulse app. Disease reversal programs command Rs. 50,000-60,000 per patient annually, roughly five times the ticket size of the preventive wellness programs the company has been deliberately moving away from. - **Evidence is the sales pitch** - the company has published more than 500 research papers and 83 manuscripts, including a randomised controlled trial in the Indian Heart Journal, and it runs an Institute of Preventive Cardiology that trains physicians. When a franchise doctor tells a cardiac patient that the protocol is backed by published research and modern diagnostics like ECG and CT angiography, the clinical credibility does the marketing. - **Digital tools lock in adherence** - the MIB Pulse app, with over a lakh downloads, gives patients chat-based medical assistance, diet and exercise monitoring, medicine reminders, and vital-parameter tracking, while the proprietary Power MAP platform gives doctors a Disease Reversal Score and a Medicine Tapering Score. About 85% of patients stay with the company once they join, which turns a single enrolment into a long-term revenue stream. ## 2. Hospitals and inpatient care: the deepening engine **Four company-owned hospitals and two franchise hospitals provide residential disease reversal for complex cardiac and lifestyle cases, with insurance empanelment turning beds into a higher-monetisation channel than clinics.** - **Beds earn more per patient** - hospital revenue averages Rs. 4-5 lakh per bed per month, with per-day realisation of about Rs. 8,000-10,000, making the hospital segment a materially higher-value touchpoint than the clinic network. The company’s medium-term ambition is to evolve the revenue mix to roughly 50:50 between clinics and hospitals. - **Insurance opens the cashless door** - the flagship Khopoli hospital is NABH-accredited and empanelled with more than 35 insurers through TPAs and direct tie-ups, including STAR Health, Bajaj Allianz, and SBI General, which means patients can access treatment without paying out of pocket. The company is pursuing CGHS empanelment across its hospitals to widen the insured patient base further. - **A small but growing footprint** - the four company-owned hospitals are in Khopoli (45 beds), Nagpur (30 beds), Vizag (24 beds, built in partnership with a state government entity), and Vadodara (35 beds, opened in 2025 on an eight-acre campus), with two additional franchise hospitals in Surat and Kolhapur bringing total capacity to about 134 beds. The Vadodara hospital was already admitting 25-30 patients a month and is planned to expand to about 100 beds. - **Expansion is funded and underway** - the company raised money through convertible warrants from institutional investors specifically earmarked for hospital expansion, and it is pursuing a plug-and-play model - taking over ready infrastructure rather than building from scratch - across owned, rental, and public-private partnership formats. ## 3. Products and in-house manufacturing: the supply-and-margin engine **Ayurvedic medicines, diet kits, and wellness products are manufactured in-house through two wholly owned subsidiaries, supplying the clinics and hospitals while also beginning to reach retail and e-commerce shelves.** - **Vertical integration replaced outsourcing** - before April 2023, the company outsourced manufacturing to third parties; it then acquired Dynamic Remedies and UV Ayurgen Pharma, bringing production of metal-free Ayurvedic formulations, nutraceuticals, and standardised diet kits in-house for better quality control and cost optimisation. - **Products are embedded in the treatment model** - the three pillars of every disease reversal program are Panchakarma, diet management, and herbal medicines, and the company makes the branded diet kits (like Prameha Diet Kit Pro for diabetes) and the metal-free formulations that patients consume during their protocol. Products formed 38.05% of enterprise revenue in FY26. - **A consumer-products tail is emerging** - Madhavprash, a Chavanprash for heart ailments, already sells 15,000-20,000 units a month, and the company has begun a small trial of selling it through generic retail outlets while also listing nutraceuticals on e-commerce platforms like Amazon and 1MG. # Group structure and partners **The listed parent sits atop a constellation of wholly owned manufacturing arms, majority-owned service subsidiaries, and minority stakes that extend the Madhavbaug ecosystem into adjacent healthcare spaces - all while an asset-light international partnership in Malaysia opens a template for going abroad.** - **Manufacturing is fully owned** - Dynamic Remedies and UV Ayurgen Pharma are 100% subsidiaries that produce the Ayurvedic medicines, nutraceuticals, and diet kits, with UV Ayurgen running a green-technology plant and an R&D pipeline. - **Incubation and adjacencies sit in majority-owned vehicles** - F-Health Accelerators (80% holding) is a start-up incubator for digital therapeutics and home healthcare, while Joint Healing Services (51% holding) runs non-surgical musculoskeletal pain management camps and workshops. - **Minority stakes spread the network** - the company holds 15% in Easy Ayurveda for global Ayurveda education, 17.5% in Raphacure for telemedicine and diagnostics, and 20% in Aaharshastra Foodz for healthy-food workshops. - **Malaysia is the international blueprint** - a 70:30 profit-sharing partnership with Maxura Healthcare gives Madhavbaug a 30% share of profits in exchange for its clinical IP, protocols, brand, and physician training, while the local partner handles operations, regulation, and infrastructure - an asset-light model the company intends to replicate elsewhere.

Documents — Vaidya Sane Ayurved Laboratories Ltd

  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/xhj3msap513h6rk23r4bydpm.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/1uj7stnyhtyfeev8an3k175a.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/xeb0igee6k5qw2iamamhhbl6.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/w0loyupuf1r9czztdhnwbtgs.pdf
  • Q4 FY2024 Earnings Call Transcript (Mar 2024, PDF): https://www.stockscans.in/document/ham3kpgav1lu9d93krmvng0y.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/7ly6qvoiq9vz0tvatcp6nyz8.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/zzvn8fz2jxe847z2dewjtd0v.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/9dnkqgs650mp77cp2xguspph.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/7wu5pik6sv3r6qogbi4vbf6b.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/38sakwzfnvvki8o01l051ypm.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/5wpqgbomdug8an8lpia0ey33.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/o38hp611cohlu58d6abg15e3.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/euks7pp3mclg5u1m58cdwkp4.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/gipn3srcqciv44iw34tj0yh3.pdf
  • Q4 FY2024 Investor Presentation (Mar 2024, PDF): https://www.stockscans.in/document/dlkrj1dwcmtmq7v1f99r9bl8.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/cge99ojz89zkw13b2cb456fs.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/hk8vetkktzxt07qa7tskpjb3.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/xqqzon3txjn9kj69b2uuagam.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/wks4q0lqvwy1qlodo6qbr24c.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/cjl1r30rhd4ppos6g4yse2zz.pdf

Concall Transcript Summaries — Vaidya Sane Ayurved Laboratories Ltd

  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AMADHAVBAUG/transcript-notes/202603/xhj3msap513h6rk23r4bydpm.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3AMADHAVBAUG/transcript-notes/202509/1uj7stnyhtyfeev8an3k175a.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3AMADHAVBAUG/transcript-notes/202503/xeb0igee6k5qw2iamamhhbl6.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AMADHAVBAUG/transcript-notes/202409/w0loyupuf1r9czztdhnwbtgs.pdf
  • Q4 FY2024 Concall Transcript Summary (Mar 2024): https://www.stockscans.in/company/NSE%3AMADHAVBAUG/transcript-notes/202403/ham3kpgav1lu9d93krmvng0y.pdf