Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Narayana Hrudayalaya Ltd

NH
NSE
1,770.40
0.76%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Narayana Hrudayalaya Ltd

NH
NSE
1,770.40
0.76%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
36,180Cr
Close
Close Price
1,770.40
Industry
Industry
Hospitals
PE
Price To Earnings
46.16
PS
Price To Sales
5.34
Revenue
Revenue
6,778Cr
Rev Gr TTM
Revenue Growth TTM
29.01%
PAT Gr TTM
PAT Growth TTM
-0.62%
Peer Comparison
How does NH stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NH
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,2221,2331,3051,2041,2461,3061,3671,3351,4751,5071,6442,151
Growth YoY
Revenue Growth YoY%
29.919.414.36.72.05.94.710.918.415.420.361.2
Expenses
ExpensesCr
9469639979259551,0041,0581,0271,1181,1701,2411,784
Operating Profit
Operating ProfitCr
276271308279291302309307358337403367
OPM
OPM%
22.621.923.623.223.423.122.623.024.222.424.517.1
Other Income
Other IncomeCr
1515181824232418182323-30
Interest Expense
Interest ExpenseCr
212123252834353741454265
Depreciation
DepreciationCr
5659556365616570838487122
PBT
PBTCr
214206248209222231232220253231295150
Tax
TaxCr
402222203430332657353722
PAT
PATCr
173184227188191201199193197197259127
Growth YoY
PAT Growth YoY%
151.366.434.322.310.19.5-12.32.63.4-2.430.0-34.3
NPM
NPM%
14.214.917.415.615.315.414.614.513.413.115.75.9
EPS
EPS
8.59.111.29.39.49.99.89.59.79.712.76.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,3641,6141,8782,2812,8613,1282,5833,7014,5254,8905,4836,778
Growth
Revenue Growth%
18.316.421.425.49.3-17.443.322.38.112.123.6
Expenses
ExpensesCr
1,2421,4391,6492,0692,5732,7052,4003,0483,5593,7434,2075,313
Operating Profit
Operating ProfitCr
1221752292122884231836549661,1481,2761,464
OPM
OPM%
8.910.812.29.310.113.57.117.721.423.523.321.6
Other Income
Other IncomeCr
8-18815149212665758435
Interest Expense
Interest ExpenseCr
41292247718576666997146193
Depreciation
DepreciationCr
687680100137186184183210241278377
PBT
PBTCr
21511358093161-56430752884936930
Tax
TaxCr
153052293442-428814598146151
PAT
PATCr
621835159119-14342607786790779
Growth
PAT Growth%
251.2298.6-38.015.3100.8-112.02,493.477.329.60.5-1.3
NPM
NPM%
0.41.34.42.32.13.8-0.69.213.416.114.411.5
EPS
EPS
-0.91.14.12.52.95.9-0.716.929.938.938.938.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
200204204204204204204204204204204204
Reserves
ReservesCr
5686747618338789339171,2861,9282,6813,4233,855
Current Liabilities
Current LiabilitiesCr
3433153235105106027037809871,1101,1931,302
Non Current Liabilities
Non Current LiabilitiesCr
2583653619891,0451,1539468611,0421,6292,4442,378
Total Liabilities
Total LiabilitiesCr
1,3701,5561,6472,5362,6372,8912,7703,1314,1625,6257,2657,742
Current Assets
Current AssetsCr
2602863024795275866659091,2941,9462,5502,794
Non Current Assets
Non Current AssetsCr
1,1101,2701,3452,0562,1102,3052,1052,2222,8683,6794,7154,948
Total Assets
Total AssetsCr
1,3701,5561,6472,5362,6372,8912,7703,1314,1625,6257,2657,742

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
771742191822794433044851,0851,067986
Investing Cash Flow
Investing Cash FlowCr
-222-150-146-534-161-189-113-267-1,174-1,458-1,325
Financing Cash Flow
Financing Cash FlowCr
14018-45315-27-247-194-15988488544
Net Cash Flow
Net Cash FlowCr
-54228-36908-259-297205
Free Cash Flow
Free Cash FlowCr
-158485-2012932923523556399-93
CFO To PAT
CFO To PAT%
1,294.4836.1264.4354.6470.1372.4-2,128.6141.8178.8135.7124.8
CFO To EBITDA
CFO To EBITDA%
62.999.795.885.996.8104.8166.474.2112.392.977.2

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
05,8396,4075,6954,3685,0578,29915,25715,82026,16334,565
Price To Earnings
Price To Earnings
0.0274.777.2111.073.742.50.044.626.133.143.8
Price To Sales
Price To Sales
0.03.63.42.51.51.63.24.13.55.36.3
Price To Book
Price To Book
0.06.76.65.54.04.57.410.27.49.19.5
EV To EBITDA
EV To EBITDA
2.334.628.730.117.413.749.224.216.923.928.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
75.076.076.875.676.076.273.875.477.978.979.3
OPM
OPM%
8.910.812.29.310.113.57.117.721.423.523.3
NPM
NPM%
0.41.34.42.32.13.8-0.69.213.416.114.4
ROCE
ROCE%
5.77.213.67.29.112.31.022.427.221.717.9
ROE
ROE%
0.82.48.65.05.510.5-1.323.028.427.221.8
ROA
ROA%
0.41.35.02.02.34.1-0.510.914.614.010.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Narayana Hrudayalaya Limited (NHL), founded in 2000 by Dr. Devi Prasad Shetty and headquartered in Bengaluru, India, is one of the largest and most respected private healthcare providers in the country. The company operates a network of **45 healthcare facilities**, including 18 owned/operated hospitals, one managed hospital, three heart centers, 21 primary care clinics, and an international facility in the Cayman Islands, with a total bed capacity of **6,164**. As of FY25, it serves over **30 million patients annually**, demonstrating strong scalability across India and strategic global markets. The core philosophy of Narayana Health (NH) is to "disconnect healthcare access from affluence," emphasizing **affordable, high-quality care** through operational excellence, clinical innovation, and digital transformation. NHL has evolved into a vertically integrated healthcare ecosystem, combining **hospital operations, health insurance (NHIL), integrated primary care (NHIC), and proprietary technology platforms (ATHMA, MEDHA, NH Care)**. --- ### **Strategic Focus in Current Period (Nov 2025)** #### **1. International Expansion: Acquisition of Practice Plus Group (PPG) – UK Market Entry** In October 2025, Narayana Hrudayalaya executed a transformative cross-border acquisition, taking full ownership of **Practice Plus Group Hospitals Limited**, the **fifth-largest private hospital network in the UK** and the **fourth-largest NHS provider in secondary care**. - **Transaction Value**: £183 million (~₹2,240 crore), implying a **9.2x EV/EBITDA multiple** for FY25E. - **Financing**: Funded via £150 million in long-term debt (7-year tenor), with no need for pre-closing regulatory approvals. - **Business Snapshot**: - 7 hospitals - 3 surgical centers - 2 urgent treatment centers - 3 musculoskeletal/diagnostic centers - 1 ophthalmology center - **Total: 330 beds** - **FY24 Revenue**: GBP 229 million → **Projected FY25E: GBP 250 million** - **Rationale**: - Leverages NHL’s proven **low-cost, high-throughput model** in a mature, high-reimbursement environment. - Access to **long-term NHS service contracts** with predictable revenue and volumes. - Asset-light operating model focused on **day-care and outpatient procedures**, aligning with NHL’s scalable approach. - Entry into the UK market offers a pathway for **expanding NHL's global managed care model**. - **Synergy Plan**: - Integration of **ATHMA digital platform** to improve patient outcomes, reduce discharge time, and enhance clinical documentation. - Deployment of **employed physician engagement models** and **new clinical offerings**. - Focus on improving **private payer contracting** and attracting self-pay patients through facility upgrades. This acquisition marks a **low-risk, value-accretive international leap**, building on the success of the Cayman Islands venture, and positions Narayana Health as a global player in value-based healthcare delivery. --- #### **2. Domestic Growth & Capacity Expansion** Narayana Health remains firmly committed to capitalizing on India’s underpenetrated and rapidly growing healthcare market. ##### **Greenfield Projects (FY25–FY28)** - **Rajarhat, Kolkata (350 beds)**: Project cost of ₹9,000 million; **on track for FY28 completion**. - **HSR Layout, Bangalore (215 beds)**: ₹4,900 million investment; awaits regulatory approval; expected **FY28 completion**. - **South Bangalore (350 beds)**: Expansion underway; target **FY29**. - **Raipur Expansion (300 beds)**: ₹5,400 million; expected **FY28**. - **Central Bangalore (220 beds)**: Lease-based project at ₹1,600 million; under construction. > **Total FY25 capex**: ₹5,145 million | **FY26 planned**: ₹4,240 million These expansions are primarily concentrated in **core clusters (Bangalore, Kolkata)** where demand exceeds supply, and existing centers operate at full capacity. ##### **Brownfield & Inorganic Growth** - Acquired **Sparsh Hosur Road Ortho Unit (Bangalore)** in FY23 for ₹2,000 million to strengthen orthopedics at NH Health City. - Continues to evaluate brownfield opportunities and distressed assets in India for synergistic integration. - **Oncology strategy** aims for **20–25% of revenue** within five years through robotic surgery, HIPEC, CAR-T therapy, and new centers. --- #### **3. Clinical & Technological Leadership** Narayana Health maintains a strong position in high-volume, high-complexity specialties: - **Cardiac Sciences**: - Performs **over 16,000 cardiac surgeries annually**, including over 7,000 CABG and 33,500 angiograms. - Leader in **pediatric cardiac surgery and robotic cardiac procedures**. - **Bypass surgery success rate >99%**, exceeding international benchmarks. - **Oncology**: - Offers **end-to-end cancer care**, including CAR-T cell therapy, immunotherapy, LINAC, TrueBeam, and Brachytherapy systems. - Over **2,700 bone marrow transplants**, 7,000+ renal transplants, and 350+ liver transplants performed to date. - Expanding with **three new Radiation Oncology centers** in Kolkata, Shimoga, and Ahmedabad. - **Orthopedics & Spine**: - Growing focus on **robotic joint replacements**, dynamic spine surgery, and specialized trauma care. - Performs over **2,500 joint replacements annually**. - **Neurosciences & Interventional Radiology**: - Conducts over **5,000 neurosurgeries/year**, among India’s highest volumes. - Pioneered **mechanical thrombectomy and AI-powered stroke imaging (RAPID)**. - Over **25,000 image-guided therapy procedures** performed to date. --- #### **4. Digital Transformation & Technology Platforms** Narayana Health has invested heavily in digitization to **increase throughput, reduce costs, and enhance patient outcomes**. - **ATHMA (Hospital Operating System)**: - Fully integrated, cloud-based HIS used across 50%+ of hospitals. - Automates administrative workflows, supports clinical decision-making, and enables paperless operations. - Supports 6,500+ concurrent users, 30,000+ invoices/day, and 700+ admissions/discharges daily. - **MEDHA (AI & Analytics Platform)**: - Developed **NH Score**, a proprietary risk prediction model for cardiac surgery patients using Indian data—outperforms STS and EuroScore II. - Implements **real-time ICU risk scoring**, predictive analytics, and ECG-based cardiac function prediction models. - **Digital Tools**: - **NAMAH (Nursing App)**: Reduced documentation time from >50% to <5% of shifts; saved 5,000+ person-hours. - **AADI (Doctor App)**: Enables real-time monitoring, discharge summary certification (95,000+ processed), and ICU virtual rounds. - **NH Care App**: 200,000+ monthly active users; 500,000+ downloads; 4.8-star rating; supports teleconsultations, e-prescriptions, appointment booking. - **SaaS Aspiration**: - **ATHMA SaaS** launched for Tier II/III hospitals, diagnostic labs, and nursing homes. - Incorporated **Athma Healthtech Pvt Ltd (June 2022)** to commercialize technology products. NHL envisions becoming a **digital-first healthcare provider**, potentially operating "the largest healthcare delivery system without beds" in the future. --- #### **5. Integrated Care & Insurance Verticals** Narayana Health is pioneering an **aligned-care model**, integrating provider and payer roles to enhance trust and outcomes. - **NH Integrated Care (NHIC)**: - Launched Q1 FY24; generated ₹52 million in first quarter with 45,000+ transactions. - Currently expanding in **Bangalore** with new clinics and **Narayana Sarthi**, a dedicated cancer patient support program. - Aims to improve patient access, drive retention, and build **long-term revenue streams**. - **NH Insurance Ltd (NHIL)**: - IRDAI-regulated entity offering two products: - **ADITI**: Affordable inpatient-only plan for the "missing middle." - **ARYA**: Full-spectrum health insurance (inpatient + outpatient), featuring **“walk-in, walk-out” claims** with **no pre-approvals, co-pays, or room rent caps**. - Expansion underway in **Kolkata, Raipur**, and the **Cayman Islands**. - Insurance model is **fully integrated with care delivery**, eliminating claim disputes and aligning incentives. - **₹100 crore invested**; viewed as a strategic anchor for **managed care** innovation in India. --- #### **6. International Strategy & Learnings** - **Cayman Islands Success**: - Flagship facility expanded with **new hospital at Camana Bay**, adding oncology, radiation therapy, and quaternary services. - **EBITDA surged 50% YoY in FY22** to $39.7 million; grew due to domestic Caribbean demand post-pandemic. - Model transitioned from **U.S. medical tourism to local/regional focus**, proving adaptability. - Serves as a **testbed for operating in high-cost, high-reimbursement environments**. - **Caribbean Expansion**: - Ongoing discussions with multiple islands for new contracts. - Conducted consultancy for **St. Lucia’s national hospital**, but declined investment due to poor business climate (profit repatriation, rule of law). - Evaluating incremental entry in **Bahamas (4% stake)**. - **No immediate plans for Africa**; focus remains on **Cayman-like geographies** with stable economies and legal frameworks. - **U.S. Ambitions**: - Long-term aspiration to enter the U.S. market via asset-light or operating models, though no timeline set. --- #### **7. Operational Efficiency & Financial Strategy** - **Cost Leadership**: - Capital cost: ₹1.5–2 crore per bed. - Operates at **lower realization per procedure than peers** but maintains **industry-leading cost efficiency**, enabling 5–10% lower pricing. - **Revenue Mix Optimization**: - Shifting from general wards to **private & semi-private beds** for higher revenue recovery at stable volumes. - Margins improved from **18.3% to 19.4% (Q1 YoY)**, with further upside expected post-capacity ramp-up. - **Working Capital & Payors**: - ~20% revenues from government payors (ECHS, RGHS); payment delays in Q4 FY25 impacted working capital. - **Capital Allocation**: - Disciplined approach: prioritizes **high-return opportunities in India**. - Overseas investments meet high strategic/financial thresholds; **many deals rejected**. - Future growth expected to be **organic (FY26)**, with inflection post-FY28 capacity additions.