Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Vaidya Sane Ayurved Laboratories Ltd

MADHAVBAUG
NSE
241.70
5.10%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Vaidya Sane Ayurved Laboratories Ltd

MADHAVBAUG
NSE
241.70
5.10%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
254Cr
Close
Close Price
241.70
Industry
Industry
Medical Equipment
PE
Price To Earnings
31.27
PS
Price To Sales
2.59
Revenue
Revenue
98Cr
Rev Gr TTM
Revenue Growth TTM
8.84%
PAT Gr TTM
PAT Growth TTM
78.82%
Peer Comparison
How does MADHAVBAUG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MADHAVBAUG
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
46545148424850
Growth YoY
Revenue Growth YoY%
12.1-10.0-18.2-0.419.5
Expenses
ExpensesCr
41504846364241
Operating Profit
Operating ProfitCr
4432679
OPM
OPM%
9.26.95.23.813.813.617.3
Other Income
Other IncomeCr
1111111
Interest Expense
Interest ExpenseCr
0000000
Depreciation
DepreciationCr
1122223
PBT
PBTCr
5433789
Tax
TaxCr
1100122
PAT
PATCr
3211435
Growth YoY
PAT Growth YoY%
-56.9-61.4219.5313.628.4
NPM
NPM%
6.03.92.31.79.07.09.7
EPS
EPS
2.62.01.10.83.63.24.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
99999098
Growth
Revenue Growth%
0.2-9.69.1
Expenses
ExpensesCr
91957683
Operating Profit
Operating ProfitCr
851415
OPM
OPM%
7.94.515.015.4
Other Income
Other IncomeCr
1212
Interest Expense
Interest ExpenseCr
0000
Depreciation
DepreciationCr
3345
PBT
PBTCr
631017
Tax
TaxCr
2133
PAT
PATCr
5278
Growth
PAT Growth%
-58.8259.414.5
NPM
NPM%
4.92.08.08.4
EPS
EPS
4.61.96.87.7

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

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-111
Investing Cash Flow
Investing Cash FlowCr
1-13-10
Financing Cash Flow
Financing Cash FlowCr
-115-1
Net Cash Flow
Net Cash FlowCr
-110
Free Cash Flow
Free Cash FlowCr
-7-122
CFO To PAT
CFO To PAT%
1.3-63.2148.2
CFO To EBITDA
CFO To EBITDA%
0.8-27.978.5

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
24718399
Price To Earnings
Price To Earnings
51.192.513.8
Price To Sales
Price To Sales
2.51.81.1
Price To Book
Price To Book
6.14.31.6
EV To EBITDA
EV To EBITDA
31.240.57.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
72.274.181.3
OPM
OPM%
7.94.515.0
NPM
NPM%
4.92.08.0
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
### **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.