Rainbow Childrens Medicare Limited
RAINBOW · Hospitals · NSE
₹1,254
Current Market Price
Fair Value (DCF)
₹941
Margin of Safety
-25.0%
Updated just now
YieldIQ Score
48/100
Piotroski F-Score
6/9
Economic Moat
Moderate
Confidence
49%
ROE
16.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.13 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.1%
Return on capital employed
EV / EBITDA
23.8×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
5.6×
EBIT covers interest
Current Ratio
5.46×
Short-term liquidity
Asset Turnover
0.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,253.5
Bear case
₹557.32
MoS -124.9%
Base case
₹940.74
MoS -33.2%
Bull case
₹1,276.31
MoS +1.8%
Ratio Trends
RAINBOW · last 4 annual periods
ROE
16.5%
ROCE
24.2%
Operating Margin
—
Debt / Equity
0.52×
PE
137.6×
EV / EBITDA
17.3×
Historical Financials
RAINBOW · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹974 Cr | ₹1161 Cr | ₹1286 Cr | ₹1495 Cr | +15.4% |
| EBITDA | ₹324 Cr | ₹427 Cr | ₹466 Cr | ₹541 Cr | +18.7% |
| EBIT | ₹241 Cr | ₹84.2 Cr | ₹86.0 Cr | — | -29.0% |
| PAT | ₹139 Cr | ₹211 Cr | ₹217 Cr | ₹243 Cr | +20.6% |
| EPS (diluted) | ₹14.75 | ₹5.31 | ₹5.02 | — | -30.2% |
| CFO | ₹224 Cr | ₹327 Cr | ₹321 Cr | ₹396 Cr | +20.9% |
| CapEx | — | — | — | ₹-146 Cr | — |
| FCF | — | — | — | ₹250 Cr | +0.0% |
| Total Assets | ₹1296 Cr | ₹1776 Cr | ₹2170 Cr | ₹2377 Cr | +22.4% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | ₹764 Cr | — |
| Shareholders' Equity | — | ₹1060 Cr | ₹1259 Cr | ₹1475 Cr | +11.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RAINBOW vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PARKHOSPS PARKHOSPS | — | — | Pending | 18.2% | — |
| JSLL JSLL | — | — | Pending | 33.2% | — |
| HCG HCG | — | — | Pending | 4.5% | — |
| JLHL JUPITER LIFE LINE HOSP L | -57.7% | 63 | Overvalued | 14.3% | — |
| YATHARTH YATHARTH | — | — | Pending | 8.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹11.00/sh
Last payout
2025-06-27
₹3.00
Peak payout
₹3.00
Trailing yield
0.24%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Rainbow Childrens Medicare Limited (RAINBOW.NS) trades at 1253.50 vs a model fair value of 940.74, a gap of -25.0%. Piotroski F-score: 6/...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RAINBOW →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RAINBOW →
Compare
Head-to-head with peers
Compare RAINBOW side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RAINBOWNow →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.