Amount in crores
Comparable Company Valuation
Market Data
Company Ticker
Yatharth Hospital
Metropolis Healt
Health.Global
Vijaya Diagnost.
Thyrocare Tech.
Kovai Medical
Shalby
Share
Share
Price Outstanding
300.0
1,392.8
339.4
462.2
574.1
2,585.7
198.7
6.55
5.12
13.91
10.21
5.29
1.09
10.80
Financials
Equity
Enterprise
Value Net Debt
Value
1,965.0
7,131.1
4,720.4
4,718.6
3,036.7
2,818.4
2,145.4
226.0
173.2
704.6
131.1
4.8
262.3
129.4
2,191.0
7,304.3
5,424.9
4,849.7
3,041.5
3,080.7
2,274.8
Revenue
480.5
1,145.5
1,694.4
459.2
490.8
1,019.8
838.7
Valuation
EBITDA Net Income
135.2
297.8
305.0
188.3
112.9
285.5
159.4
EV/Revenue
EV/EBITDA
P/E
4.6x
6.4x
3.2x
10.6x
6.2x
3.0x
2.7x
16.2x
24.5x
17.8x
25.8x
26.9x
10.8x
14.3x
29.9x
51.4x
267.9x
55.4x
54.6x
24.3x
31.4x
10.6x
6.3x
5.2x
4.6x
3.1x
2.7x
26.9x
25.1x
19.5x
17.8x
15.2x
10.8x
267.9x
55.0x
73.6x
51.4x
30.6x
24.3x
EV/Revenue
EV/EBITDA
P/E
2191.0
226.0
1965.0
6.6
300.0
2404.0
226.0
2178.0
6.6
332.5
3604.6
226.0
3378.6
6.6
515.8
65.8
138.8
17.6
85.2
55.6
115.8
68.4
High
th
75 Percentile
Average
Median
th
25 Percentile
Low
Yatharth Comparable Valuation
Implied Enterprise Value
Net Debt
Implied Market Value
Shares Outstanding
Implied Value per Share
Source: Screener.in
AT PAR
UNDERVALUED
UNDERVALUED