Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹254Cr
Rev Gr TTM
Revenue Growth TTM
8.84%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MADHAVBAUG
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 12.1 | -10.0 | -18.2 | -0.4 | 19.5 |
| 41 | 50 | 48 | 46 | 36 | 42 | 41 |
Operating Profit Operating ProfitCr |
| 9.2 | 6.9 | 5.2 | 3.8 | 13.8 | 13.6 | 17.3 |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 3 |
| 5 | 4 | 3 | 3 | 7 | 8 | 9 |
| 1 | 1 | 0 | 0 | 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | -56.9 | -61.4 | 219.5 | 313.6 | 28.4 |
| 6.0 | 3.9 | 2.3 | 1.7 | 9.0 | 7.0 | 9.7 |
| 2.6 | 2.0 | 1.1 | 0.8 | 3.6 | 3.2 | 4.6 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 0.2 | -9.6 | 9.1 |
| 91 | 95 | 76 | 83 |
Operating Profit Operating ProfitCr |
| 7.9 | 4.5 | 15.0 | 15.4 |
Other Income Other IncomeCr | 1 | 2 | 1 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 4 | 5 |
| 6 | 3 | 10 | 17 |
| 2 | 1 | 3 | 3 |
|
| | -58.8 | 259.4 | 14.5 |
| 4.9 | 2.0 | 8.0 | 8.4 |
| 4.6 | 1.9 | 6.8 | 7.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 11 | 11 |
| 30 | 32 | 52 |
Current Liabilities Current LiabilitiesCr | 13 | 12 | 11 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 2 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 28 | 31 | 30 |
Non Current Assets Non Current AssetsCr | 27 | 38 | 46 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | -1 | 11 |
Investing Cash Flow Investing Cash FlowCr | 1 | -13 | -10 |
Financing Cash Flow Financing Cash FlowCr | -1 | 15 | -1 |
|
Free Cash Flow Free Cash FlowCr | -7 | -12 | 2 |
| 1.3 | -63.2 | 148.2 |
CFO To EBITDA CFO To EBITDA% | 0.8 | -27.9 | 78.5 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 247 | 183 | 99 |
Price To Earnings Price To Earnings | 51.1 | 92.5 | 13.8 |
Price To Sales Price To Sales | 2.5 | 1.8 | 1.1 |
Price To Book Price To Book | 6.1 | 4.3 | 1.6 |
| 31.2 | 40.5 | 7.2 |
Profitability Ratios Profitability Ratios |
| 72.2 | 74.1 | 81.3 |
| 7.9 | 4.5 | 15.0 |
| 4.9 | 2.0 | 8.0 |
| 16.3 | 7.1 | 15.6 |
| 11.9 | 4.7 | 11.4 |
| 8.8 | 2.9 | 9.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Vaidya Sane Ayurved Laboratories Limited operates under the brand name **Madhavbaug**, a pioneering integrated healthcare provider focused on the **non-invasive reversal of chronic lifestyle diseases** using **Ayurveda combined with modern diagnostics and technology**. Founded in 1999 and headquartered in **Pune, Maharashtra**, with a corporate office in Thane, the company has evolved into one of India’s most scientifically validated Ayurvedic healthcare networks.
Madhavbaug specializes in treating **heart disease, diabetes, hypertension, obesity, and joint pain**, with a mission to reduce mortality and morbidity from non-communicable diseases (NCDs). It uniquely blends **Panchakarma therapies, diet protocols, herbal medicines**, and **lifestyle modification** with modern diagnostic tools such as **2D Echo, CT angiography, stress tests**, and continuous health monitoring.
---
### **Core Business Model: Dual-Channel, Asset-Light Scalability**
#### **1. Clinic Network (Primary Revenue Driver)**
- **Scalable Franchise Model**: 86% of enterprise revenue is generated through clinic operations, predominantly via a **capital-light franchise model**.
- **Network Size**:
- As of **September 30, 2025**, Madhavbaug operated **~320 clinics** across 8 states: 22 company-owned, 45 OPD/mini clinics, and 255 franchise clinics.
- Earlier estimates (Sep 2024–Mar 2025) place the network at **333 to 353 clinics** across up to 18 states, indicating consolidation or reclassification.
- **Expansion Plans**:
- Add **40–50 clinics in FY26**, and **70–80 more in FY27**, focusing on **Tier 2 and Tier 3 cities**.
- Target: **1,000 clinics by 2030**, with a strong rural India focus.
#### **2. Hospitals & Cardiac Rehabilitation**
- **Currently Operates**:
- **4 specialized cardiac prevention and rehabilitation hospitals** in **Khopoli (Maharashtra), Nagpur (Maharashtra), Vadodara (Gujarat), and Visakhapatnam (Andhra Pradesh)**.
- Total bed capacity: **110–120 beds** (expanded from prior 100-bed estimate after new Vadodara launch).
- **NABH Accreditation**:
- Flagship **Khopoli hospital is NABH-accredited**, as are **Nagpur (Kondhali)** and potentially others — positioning Madhavbaug as **one of the few NABH-accredited Ayurvedic institutions** in India.
- **Expansion**:
- Plans to scale total hospital beds to **250–300 within 12–15 months**.
- **Target 1,000 beds nationwide within 2–3 years**.
- Capital expenditure of **~INR 25 crores** allocated for expansion at Khopoli and Nagpur, using **owned, rental, and PPP models**.
---
### **Clinical Efficacy & Patient Outcomes**
- **80–85% patient retention rate** in franchise clinics.
- **65% documented disease reversal rate** across core conditions.
- **Monthly new patient inflow**: 9,000–10,000 (May 2025), aiming for **12,000–13,000/month by FY26**.
- **Annual new patient targets**:
- **82,000 in FY25**
- **120,000–130,000 in FY26**
- **200,000 by FY28**
---
### **Revenue & Financial Highlights (FY25)**
- **Revenue**: ₹89.85 crore in FY25 (down from ₹99.33 crore in FY24), reflecting strategic restructuring and cost focus.
- **EBITDA**: **₹13.5 crore** (near **200% YoY increase**).
- **PAT**: **₹7.15 crore** (**259% YoY growth**), driven by **operational efficiency and cost optimization**.
- **Revenue Forecast**: **INR 115–120 crores for FY26**.
- **Revenue from Insurance/TPA**: **~14% of total revenue**, with plans to grow this significantly.
---
### **Key Strategic Initiatives & Growth Drivers**
#### **1. Insurance & Government Empanelment**
- Empaneled with **over 30 insurance companies via 15+ TPAs**, including **Star Health**.
- **Cashless treatments** available at **Khopoli and Nagpur hospitals**, with **Vadodara and Visakhapatnam hospitals under development**.
- Active pursuit of **CGHS and GIPSA empanelment** to access government employee populations — **Nagpur and Vadodara hospitals nearing approval**.
- Up to **30% of Khopoli hospital occupancy** from insurance-based admissions.
#### **2. Digital & Technological Integration**
- **MIB Pulse App**: A chat-based digital platform serving **2.5+ lakh patients**, enabling remote consultations, follow-ups, and care continuity.
- **Madhavbaug POWER MAP**: Proprietary diagnostic tool for **in-depth medical analysis** using AI and clinical data.
- **AI Chatbot**: Launched to improve patient engagement.
- **Mobile Medical Units (MMUs)** and **telemedicine** to improve accessibility.
#### **3. Product Division & In-House Manufacturing**
- **Fully integrated value chain** via subsidiaries:
- **Dynamic Remedies Pvt. Ltd. (100% subsidiary)**: Primary manufacturer of Ayurvedic medicines.
- **UV Ayurgen Pharma Pvt. Ltd. (100% subsidiary)**: Produces nutraceuticals and health foods using **green technology**.
- Key branded products:
- *Madhavprash* (herbal immunity and heart health product)
- *Prameha Gummies* and *Prameha* (for diabetes)
- *Hrudyam Tea*, *Fungarest*, *Madhavshakti Atta*, and *Prameha Diet Kit*
- Products available on **Amazon, 1MG**, and company's **e-commerce platform**.
- Developing **ready-to-cook and ready-to-eat formats** for broader retail scalability.
#### **4. Brand, Marketing & Patient Acquisition**
- Appointed **Sonu Sood as Brand Ambassador** (April 2025), shifting from digital-only to **ground-level outreach**, boosting awareness and credibility.
- **ATL + BTL Marketing Mix**: Radio, TV, print, digital, events.
- Focus on **corporate wellness programs**: Delivered services to **80,000+ police personnel** and **80,000 Konkan Railway employees**.
- Partnerships with **Reliance, JSW, SBI Pensioners**, and others.
---
### **Innovation & Expansion Beyond Clinical Care**
#### **1. Swasthya Parivaar Community Platform**
- **Paid membership model** focused on **Diagnose → Manage → Cure** framework.
- Targets **1 lakh members in FY25**, scaling to **10 lakh in 5 years**.
- Goals:
- Reduce customer acquisition cost via **peer referrals and word-of-mouth**
- Provide **affordable, continuous care** for lifestyle diseases
- Increase regular footfall to clinics and hospitals
#### **2. Madhavbaug Associate Program**
- **Education and affiliation model** for **BAMS doctors** to practice under Madhavbaug, sell products, and access protocols.
- Target: Onboard **1,000+ associates** to expand medical network.
#### **3. Subsidiaries & Strategic Investments**
| Entity | Stake | Function |
|-------|--------|---------|
| **Dynamic Remedies Pvt. Ltd.** | 100% | Manufacturing of Ayurvedic medicines |
| **UV Ayurgen Pharma Pvt. Ltd.** | 100% | Nutraceuticals, food products |
| **F-Health Accelerators Pvt. Ltd.** | 80% | Startup incubator (D2C, telemedicine, Med-tech) – invested in *SNA Milk*, *Justkare* |
| **Cure & Care (Raphacure)** | 17.5% | Telemedicine, diagnostics |
| **Easy Ayurveda Pvt. Ltd.** | 15% | Global Ayurveda education with Dr. Janardhan Hebbar |
| **Aaharshashtra Foodz Pvt. Ltd.** | 20% | Healthy food recipes, workshops |
| **Joint Healing Services Pvt. Ltd.** | 0.5% | Holistic pain management programs |
---
### **International Expansion**
- **First Global Venture**: Signed **MoU with Maxura Healthcare (Malaysia)** to establish **Maxura Ayurveda Healthcare** — a joint Ayurvedic therapy center.
- Profit sharing: **70:30 in favor of Maxura**
- Part of long-term global footprint strategy.
- **Dubai Subsidiary**: Launched **Madhavbaug Health Food Supplements Trading Co. LLC** in Dubai for international product distribution.
- **Future Goals**: Participate in global Ayurveda events (e.g., "Ayurveda Beyond Wellness" in USA), expand via medical value travel.
---
### **Research & Scientific Validation**
- **150+ research papers** published in journals like *The Lancet* and *Indian Heart Journal*.
- **Ongoing RCT with CCRAS** on Ayurvedic interventions for **Stable Coronary Artery Disease** using advanced imaging.
- Research underway on **Ayurvedic treatments for kidney disease and congestive heart failure**.
- **Study on CHF patients** accepted in *Asian Journal of Cardiology Research*: Shows **improved exercise capacity and reduced mortality risk** with Panchakarma.