Narayana Hrudayalaya Ltd.
NH · General/Diversified · NSE
₹1,875
Current Market Price
Fair Value (DCF)
₹704
Discount to FV
-62.4%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
39%
ROE
17.8%
Debt/Equity
1.29
WACC
9.5%
Market Cap
₹38,079 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.0%
Return on capital employed
EV / EBITDA
27.0×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
7.4×
EBIT covers interest
Current Ratio
2.14×
Short-term liquidity
Asset Turnover
1.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.9%
3-year revenue growth
Revenue CAGR (5Y)
12.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,874.9
Bear case
Margin of Safety —
Implied upside -384.3%
Base case
Margin of Safety —
Implied upside -166.2%
Bull case
Margin of Safety -6792.7%
Implied upside -98.5%
Ratio Trends
NH · last 9 annual periods
ROE
17.8%
ROCE
16.0%
Operating Margin
—
Debt / Equity
1.29×
PE
25.9×
EV / EBITDA
16.0×
Historical Financials
NH · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3644 Cr | ₹4491 Cr | ₹4876 Cr | ₹5483 Cr | ₹7896 Cr | +21.3% |
| EBITDA | ₹679 Cr | ₹1031 Cr | ₹1223 Cr | ₹1362 Cr | ₹1662 Cr | +25.1% |
| EBIT | ₹496 Cr | ₹821 Cr | ₹985 Cr | — | — | +18.7% |
| PAT | ₹342 Cr | ₹606 Cr | ₹789 Cr | ₹790 Cr | ₹806 Cr | +23.9% |
| EPS (diluted) | ₹16.84 | ₹29.85 | ₹38.86 | — | — | +23.3% |
| CFO | ₹485 Cr | ₹1085 Cr | ₹1067 Cr | ₹986 Cr | ₹1621 Cr | +35.2% |
| CapEx | ₹-251 Cr | ₹-522 Cr | ₹-971 Cr | ₹-1082 Cr | ₹-875 Cr | — |
| FCF | ₹234 Cr | ₹563 Cr | ₹96.0 Cr | ₹-96.2 Cr | ₹746 Cr | +33.6% |
| Total Assets | ₹3131 Cr | ₹4162 Cr | ₹5625 Cr | ₹7265 Cr | ₹12.5K Cr | +41.3% |
| Total Debt | ₹723 Cr | ₹884 Cr | ₹1627 Cr | ₹2428 Cr | ₹5857 Cr | +68.7% |
| Shareholders' Equity | ₹1489 Cr | ₹2131 Cr | ₹2884 Cr | ₹3626 Cr | ₹4537 Cr | +32.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NH vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 ASTERDM ASTERDM | — | — | Pending | 156.9% | — |
 MEDANTA MEDANTA | — | — | Pending | 14.0% | — |
 KIMS KIMS | — | — | Pending | 10.7% | — |
 FORTIS FORTIS | — | — | Pending | 10.5% | 57.6× |
 MAXHEALTH MAXHEALTH | — | — | Pending | 13.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹12.00/sh
Last payout
2025-08-01
₹4.50
Peak payout
₹4.50
Trailing yield
0.24%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Narayana Hrudayalaya Ltd. (NH.NS) trades at 1874.90 vs a model fair value of 704.26, a gap of -62.4%. Piotroski F-score: 5/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NH →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NH →
Compare
Head-to-head with peers
Compare NH side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NHNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.