MEDI ASSIST HEALTH SER L·BUSINESS SUPPORT 38.50·Insurance Companies

Price

360.75

+1.36%
O:358
H:369.8
L:357.85
C:360.75

52W Range

293575.55
+23%/-37%

Market Cap

₹2,694.87 Cr

Traded: ₹8.11 Cr (0.30%) 0.0x

Free Float: ₹521.19 Cr (1.56% of FF traded)

Volume · 60D trend

2.23 L 0.0x

Delivery: % 0.0x

View Delivery Data

Returns

1W:+0% 1M:+1% 3M:-1% 6M:-2% 12M:-23%

Valuation

P/E28.7
P/B3.2
P/S2.8
EV/EBIT21.0

Business Strength

ROE18.0%
ROCE19.3%
OPM19.3%
NPM9.8%

Growth (3Y CAGR)

EPS-8.6%
Sales+21.0%
Profit+11.0%
3Y Return--

Balance Sheet

Debt/Equity0.0
Debt0.4 Cr
Pledge0.0%
CWIP/Fixed Asset0.0%

Cash Position

CFO/NP132.6%
FCF62.2 Cr
FCF 3Y Avg203 Cr
Cash/MCap5.0%

Others

Div Yield0.8%
Div Payout17.0%
Cash Conv. Cycle116 days
Tradeable Free Float19.3%

MTF Exposure Trend

60 sessions · funded amount, % of FF, daily delta

Current
₹ 15.11 Cr
2.90% FF
60d high
₹ 15.27 Cr
60d low
₹ 12.70 Cr
60d mean
₹ 14.10 Cr
vs mean
▲ 7.17%

Growth Trends

Metric10Y5Y3Y1YTTMTrend
Sales
--
+23.0%
+21.0%
--
+27.0%
Stable
ROE
--
+17.0%
+16.0%
--
--
Decelerating
Return
--
--
--
-33.0%
--
--
Profit
--
+32.0%
+11.0%
--
+5.0%
Decelerating

Quarterly Results

Jun 2026

8 Aug
Rev
237 Cr
+24% YoY-2% QoQ
OPM20.0%
NPM11.8%
PAT
--28 Cr
EPS
+17% YoY3.7

Mar 2026

9 May
Rev
242 Cr
+28% YoY+1% QoQ
OPM20.0%
NPM22.3%
PAT
+148% YoY54 Cr
EPS
+135% YoY7.2

Dec 2025

6 Feb
Rev
240 Cr
+29% YoY+3% QoQ
OPM19.0%
NPM1.7%
PAT
-67% YoY4 Cr
EPS
-87% YoY0.6

Sep 2025

PDF
Rev
233 Cr
+29% YoY+22% QoQ
OPM17.0%
NPM3.4%
PAT
-62% YoY8 Cr
EPS
-62% YoY1.1

Jun 2025

PDF
Rev
191 Cr
+14% YoY+1% QoQ
OPM22.0%
NPM12.0%
PAT
+18% YoY23 Cr
EPS
+19% YoY3.2

Mar 2025

PDF
Rev
189 Cr
+13% YoY+2% QoQ
OPM22.0%
NPM11.6%
PAT
-15% YoY22 Cr
EPS
-15% YoY3.0

Dec 2024

PDF
Rev
186 Cr
+12% YoY+3% QoQ
OPM21.0%
NPM16.1%
PAT
+43% YoY30 Cr
EPS
+41% YoY4.2

Sep 2024

PDF
Rev
181 Cr
--+8% QoQ
OPM21.0%
NPM11.6%
PAT
--21 Cr
EPS
--3.0

Jun 2024

PDF
Rev
168 Cr
+19% YoY+1% QoQ
OPM21.0%
NPM11.3%
PAT
+7% YoY19 Cr
EPS
+4% YoY2.7

Mar 2024

PDF
Rev
167 Cr
+23% YoY+1% QoQ
OPM22.0%
NPM15.6%
PAT
+48% YoY26 Cr
EPS
+56% YoY3.6

Dec 2023

PDF
Rev
166 Cr
+33% YoY+18% QoQ
OPM20.0%
NPM12.7%
PAT
-4% YoY21 Cr
EPS
-5% YoY3.0

Jun 2023

Rev
141 Cr
--+4% QoQ
OPM16.0%
NPM12.8%
PAT
--18 Cr
EPS
--2.6

Mar 2023

Rev
136 Cr
--+9% QoQ
OPM23.0%
NPM11.8%
PAT
--16 Cr
EPS
--2.3

Dec 2022

Rev
125 Cr
----
OPM24.0%
NPM17.6%
PAT
--22 Cr
EPS
--3.1

Revenue & Margin Trends

Annual

Quarterly

Balance Sheet Health

Leverage

Debt / Equity0.06
Interest Coverage29.5x
Promoter Pledge0.0%
Borrowings54 Cr

Efficiency

Receivable Days116 days
Inventory Days days
Payable Days days
Cash Conversion cycle116 days

Cash Position

Operating Cash Flow118 Cr
Investing Cash Flow-160 Cr
Financing Cash Flow12 Cr
Free Cash Flow62 Cr

Detailed Financials

Jun 2026PDF ↗
Mar 2026PDF ↗
Dec 2025PDF ↗
Sep 2025PDF ↗
Jun 2025PDF ↗
Mar 2025PDF ↗
Dec 2024PDF ↗
Sep 2024PDF ↗
Jun 2024PDF ↗
Mar 2024PDF ↗
Dec 2023PDF ↗
Jun 2023
Mar 2023
Dec 2022
Sales237242240233191189186181168167166141136125
Expenses18919419519314914814614213213013211810595
Operating Profit4848454042414038353734223131
OPM %20.0%20.0%19.0%17.0%22.0%22.0%21.0%21.0%21.0%22.0%20.0%16.0%23.0%24.0%
Other Income103-727846544526
Interest22885422211111
Depreciation2221212114141414141211886
Profit Before Tax352881331302730252826182330
Tax %21.0%-95.0%51.0%40.0%26.0%28.0%-10.0%29.0%24.0%9.0%17.0%3.0%32.0%28.0%
Net Profit28544823223021192621181622
Exceptional Items--0-1400-000-0-0-00-10
EPS (Rs)3.77.20.61.13.23.04.23.02.73.63.02.62.33.1
Sales Growth (YoY)24.1%28.0%29.0%28.7%13.7%13.2%12.1%--19.1%22.8%32.8%------
Sales Growth (QoQ)-2.1%0.8%3.0%22.0%1.1%1.6%2.8%7.7%0.6%0.6%17.7%3.7%8.8%--
OP Growth (YoY)14.3%17.1%12.5%5.3%20.0%10.8%17.6%--59.1%19.4%9.7%------
OP Growth (QoQ)0.0%6.7%12.5%-4.8%2.4%2.5%5.3%8.6%-5.4%8.8%---29.0%0.0%--
Profit Growth (YoY)--148.0%-67.0%-62.0%18.0%-15.0%43.0%--7.0%48.0%-4.0%------
EPS Growth (YoY)16.7%134.8%-86.6%-62.2%18.7%-14.8%40.6%--3.9%55.6%-4.8%------
EPS Growth (QoQ)-48.2%1178.6%-50.4%-64.5%4.3%-27.2%40.1%11.6%-25.1%20.1%15.5%12.2%-26.5%--
OP Margin20.3%19.8%18.8%17.2%22.0%21.7%21.5%21.0%20.8%22.2%20.5%15.6%22.8%24.8%
Net Margin11.8%22.3%1.7%3.4%12.0%11.6%16.1%11.6%11.3%15.6%12.7%12.8%11.8%17.6%
Material Cost %----------------------------
Employee Cost %--43.5%43.1%45.4%41.9%41.8%42.5%42.5%42.4%41.1%41.4%40.6%41.8%38.9%
P/S2.833.013.303.46--------------------
P/E28.7230.3447.5832.10--------------------
P/B3.213.254.864.77--------------------

Shareholding Pattern

Shareholders:88.1K (-5.0%)
Current MixJun 2026

Exchange Filings

50
Company Update14 Aug 2026

Transcript of Earnings Call_Q1 FY27

Company Update12 Aug 2026

Newspaper advertisement relating to 26th AGM and record date for payment of final dividend for the FY 2025-26

Company Update11 Aug 2026

Please find enclosed

Company Update10 Aug 2026

Audio link/ recording of Q1 F27 Earnings Call

Company Update09 Aug 2026

Press Release-Q1F27- Revenue up 24.1% - Paramount Integration is at its logical closure; AI Platform Contracts Signed ; International Platform Established.

Company Update09 Aug 2026

Investor Presentation for Q1 FY27

Company Update09 Aug 2026

Newspaper Advertisement- Unaudited Financial Results for the quarter ended June 30, 2026

Result08 Aug 2026

As enclosed

Corp. Action08 Aug 2026

As enclosed

Company Update08 Aug 2026

Change in designation of Dr. Vikram Jit Singh Chhatwal from Whole-Time Director to Non-Executive Director of the Company

Company Update08 Aug 2026

Appointment of Mr. Gaurav Bhatnagar as Senior Managerial Personnel of the Company

Company Update08 Aug 2026

As enclosed

Company Update08 Aug 2026

As enclosed

Board Meeting08 Aug 2026

As enclosed

Company Update06 Aug 2026

Press release

Insider Trading / SAST22 Jul 2026

The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations, 2011 for HDFC Mutual Fund

Company Update16 Jul 2026

As enclosed

Company Update08 Jul 2026

As enclosed

Company Update01 Jul 2026

As enclosed

Insider Trading / SAST29 Jun 2026

Closure of Trading Window for the quarter ending June 30, 2026

Company Update24 Jun 2026

Acquisition of additional shares of Mayfair We Care Limited, UK a subsidiary of the Company

Company Update20 May 2026

As enclosed

Company Update15 May 2026

As enclosed

Company Update12 May 2026

As enclosed

Company Update11 May 2026

As enclosed

Company Update10 May 2026

As enclosed

Company Update10 May 2026

As enclosed

Result09 May 2026

As enclosed

Board Meeting09 May 2026

As enclosed

Company Update09 May 2026

Intimation on identification of additional Senior Managerial Personnel

Company Update09 May 2026

Intimation on appointment of Internal Auditors

Company Update09 May 2026

As enclosed

Company Update09 May 2026

As enclosed

Company Update09 May 2026

As enclosed

Board Meeting06 May 2026

Medi Assist Healthcare Services Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 09/05/2026 ,inter alia, to consider and approve a) To consider ....

Company Update06 May 2026

Earnings call invite

Insider Trading / SAST02 May 2026

The Exchange has received the disclosure under Regulation 29(1) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations, 2011 for Massachusetts Institute of Technology & 238 ....

AGM/EGM27 Apr 2026

As enclosed

AGM/EGM27 Apr 2026

As enclosed

Company Update10 Apr 2026

Certificate under Regulation 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended March 31, 2026

Company Update03 Apr 2026

Allotment of equity shares pursuant to exercise of ESOP

Company Update02 Apr 2026

As enclosed

Company Update28 Mar 2026

Newspaper Advertisement on Postal Ballot Notice

Insider Trading / SAST27 Mar 2026

Closure of Trading window for the quarter and financial year ending March 31, 2026

AGM/EGM27 Mar 2026

Intimation on Notice of Postal ballot

Company Update12 Mar 2026

Intimation on reaffirmation of credit rating of Subsidiary

Insider Trading / SAST12 Mar 2026

The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations, 2011 for Wasatch Advisors LP

Company Update03 Mar 2026

Update on earlier intimation in relation to search/inspection by Department of Goods and Services Tax, Maharashtra

Company Update27 Feb 2026

Press Release

Company Update26 Feb 2026

Allotment of equity shares pursuant to exercise of ESOP

Annual Reports

2

2025

2024

Credit Ratings

2
careRating update
25 Mar 2025Report
careRating update

Concalls

11

Feb 2026

28 Feb 2026

Nov 2025

30 Nov 2025

Aug 2025

31 Aug 2025

May 2025

31 May 2025

Feb 2025

28 Feb 2025

Nov 2024

30 Nov 2024

Nov 2024

30 Nov 2024

Sep 2024

30 Sept 2024

Aug 2024

31 Aug 2024

May 2024

31 May 2024

Feb 2024

29 Feb 2024

Held by Mutual Funds

23 schemes hold mediassist · sorted by weight

#SchemeWeight %
1

ICICI Prudential Pharma Healthcare and Diagnostics (P.H.D) Fund

ICICI Prudential Mutual Fund

1.33%
2

Bandhan Healthcare Fund

Bandhan Mutual Fund

1.02%
3

ICICI Prudential Banking and Financial Services Direct Plan-Growth

ICICI Prudential Mutual Fund

0.95%
4

Kotak Business Cycle Fund

Kotak Mahindra Mutual Fund

0.76%
5

Canara Robeco ELSS Tax Saver Direct-Growth

Canara Robeco Mutual Fund

0.76%
6

Sundaram Services Fund

Sundaram Mutual Fund

0.87%
7

Kotak Small Cap Fund

Kotak Mahindra Mutual Fund

0.59%
8

Canara Robeco Value Fund

Canara Robeco Mutual Fund

0.96%
9

Bandhan Financial Services Fund

Bandhan Mutual Fund

0.42%
10

HDFC Banking & Financial Services Fund

HDFC Mutual Fund

0.45%
11

HDFC Dividend Yield Fund

HDFC Mutual Fund

0.33%
12

HDFC ELSS Tax Saver Fund

HDFC Mutual Fund

0.22%
13

Kotak Healthcare Fund

Kotak Mahindra Mutual Fund

0.22%
14

ICICI Prudential Regular Savings Fund

ICICI Prudential Mutual Fund

0.23%
15

HDFC Large and Mid Cap Fund

HDFC Mutual Fund

0.19%
16

Aditya Birla Sun Life Retirement Fund

Aditya Birla Sun Life Mutual Fund

0.16%
17

Sundaram Small Cap Fund

Sundaram Mutual Fund

1.01%
18

HDFC Multi Cap Fund

HDFC Mutual Fund

0.17%
19

Aditya Birla Sun Life Balanced Advantage Fund

Aditya Birla Sun Life Mutual Fund

0.39%
20

Motilal Oswal BSE 1000 Index Fund

Motilal Oswal Mutual Fund

0.01%
21

HDFC Balanced Advantage Fund

HDFC Mutual Fund

0.03%
22

HSBC Conservative Hybrid Fund

HSBC Mutual Fund

0.01%
23

HSBC Equity Savings Fund

HSBC Mutual Fund

0.04%