Medi Assist Healthcare Services Ltd

Medi Assist Ser. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Medi Assist Healthcare Services Ltd

₹ 403 -3.08%
13 Feb - close price
mediassist.in BSE: 544088 NSE: MEDIASSIST
About

Incorporated in June 2000, Medi Assist Healthcare Services Limited is a health-tech and insurance-tech company that manages health benefits for employers, retail members, and public health schemes, primarily serving insurance companies.[1]

Key Points

Business Profile[1] Company provides third-party administration (TPA) services to insurance companies through its wholly-owned Subsidiaries, Medi Assist TPA, Medvantage TPA, and Raksha TPA. A third-party administrator is an organization that processes health insurance claims for insurance companies and provides services such as policy administration, customer service, and network management, among others.

Website BSE NSE
  • Market Cap ₹ 3,004 Cr.
  • Current Price ₹ 403
  • High / Low ₹ 594 / 385
  • Stock P/E 48.7
  • Book Value ₹ 77.8
  • Dividend Yield 0.00 %
  • ROCE 18.7 %
  • ROE 17.4 %
  • Face Value ₹ 5.00
Edit ratios

Pros

Cons

  • Promoter holding is low: 4.62%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Financial Services Financial Services Insurance Insurance Distributors

Part of BSE Allcap BSE Financial Services

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2022 Mar 2023 Jun 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
125.47 136.01 140.82 165.98 166.79 167.71 180.77 185.97 188.87 190.56 232.55 239.68
94.78 105.34 118.37 132.08 129.78 132.49 142.32 146.28 148.12 148.55 192.84 195.05
Operating Profit 30.69 30.67 22.45 33.90 37.01 35.22 38.45 39.69 40.75 42.01 39.71 44.63
OPM % 24.46% 22.55% 15.94% 20.42% 22.19% 21.00% 21.27% 21.34% 21.58% 22.05% 17.08% 18.62%
6.12 2.05 5.42 3.78 4.13 5.06 6.42 4.47 7.72 7.39 2.28 -6.64
Interest 0.59 1.24 1.06 1.05 0.78 1.65 1.79 2.49 4.36 4.78 7.59 8.39
Depreciation 6.15 8.02 8.38 11.04 12.31 13.71 13.54 14.42 14.11 14.11 20.93 21.13
Profit before tax 30.07 23.46 18.43 25.59 28.05 24.92 29.54 27.25 30.00 30.51 13.47 8.47
Tax % 28.40% 32.48% 3.15% 17.23% 9.06% 24.00% 28.88% -10.02% 28.07% 25.83% 40.09% 51.24%
21.53 15.84 17.86 21.19 25.52 18.95 21.01 29.97 21.59 22.63 8.07 4.14
EPS in Rs 3.13 2.30 2.58 2.98 3.58 2.68 2.99 4.19 3.05 3.18 1.13 0.56
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
277 319 323 394 505 635 723 852
194 237 247 302 385 501 569 685
Operating Profit 82 82 76 92 120 133 154 167
OPM % 30% 26% 23% 23% 24% 21% 21% 20%
-14 7 11 21 12 -5 24 11
Interest 4 4 6 3 3 3 10 25
Depreciation 23 27 32 28 27 43 56 70
Profit before tax 41 59 49 81 102 82 112 82
Tax % 37% 41% 47% 21% 28% 16% 18%
26 35 26 64 74 69 92 56
EPS in Rs 7,254.85 9,576.18 7,064.52 9.33 10.76 9.53 12.89 7.92
Dividend Payout % 0% 0% 0% 20% 18% 26% 0%
Compounded Sales Growth
10 Years: %
5 Years: 18%
3 Years: 22%
TTM: 21%
Compounded Profit Growth
10 Years: %
5 Years: 21%
3 Years: 12%
TTM: -35%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -18%
Return on Equity
10 Years: %
5 Years: 17%
3 Years: 18%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 0.04 0.04 0.04 34 34 35 35 35
Reserves 218 212 290 303 342 437 506 544
98 115 35 27 31 26 204 305
202 231 220 238 295 344 412 536
Total Liabilities 518 558 545 602 702 842 1,158 1,420
142 138 119 99 171 246 306 679
CWIP 3 1 1 6 0 3 4 0
Investments 88 72 111 201 44 77 274 91
285 347 315 296 487 516 574 650
Total Assets 518 558 545 602 702 842 1,158 1,420

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
35 19 139 64 81 66 138
-21 -22 -61 -83 -10 -55 -218
-10 -12 -10 -30 -32 -15 112
Net Cash Flow 4 -15 69 -49 39 -3 32

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 119 78 137 110 92 103 112
Inventory Days
Days Payable
Cash Conversion Cycle 119 78 137 110 92 103 112
Working Capital Days -80 -103 -73 -59 -66 -43 -105
ROCE % 20% 19% 23% 26% 23% 19%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
38.91% 38.85% 20.60% 20.56% 20.56% 20.55% 4.87% 4.62%
9.67% 9.76% 16.25% 14.04% 13.26% 13.89% 23.00% 25.27%
30.60% 29.18% 41.33% 42.72% 42.91% 42.30% 48.90% 49.91%
20.80% 22.21% 21.83% 22.68% 23.25% 23.27% 23.24% 20.19%
No. of Shareholders 92,83378,44588,20395,87199,9841,02,99198,80593,181

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls