Vaidya Sane Ayurved Laboratories Ltd.

169.952.41%

2026-08-21

madhavbaug.orgBSE: -NSE: MADHAVBAUG
Market Cap₹ 174 Cr.
Current Price₹ 204
High / Low₹ 335 / 150
Stock P/E0.0
Book Value₹ 57
Price to Book1.65
Dividend Yield0.00 %
ROCE12.0 %
ROE9.7 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Sale of Product Activity: 64.4% • Hospital Activity: 26.6% • Common / Unallocable: 8.9%

PROS

  • Company is almost debt free
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 0.95x)
  • Company comfortably covers its interest (33.2x coverage)
  • Company generates healthy free cash flow

CONS

  • Receivables are growing faster than sales - a possible quality concern
  • Company has a low return on equity of 8.6% over last 3 years
  • A large part of profit comes from other income (25.8% of PBT)
  • Company has a low return on capital employed of 11.8%
  • Company has delivered a poor sales growth of 3.0% over past five years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.APOLLOHOSP8799.0060.55126516.120.23610.4038.417043.5020.5621.7315.70
2.MANIPALHOS744.55109.7597936.410.0013.93
3.MAXHEALTH996.4566.5796982.140.20322.964.872366.1716.7014.9725.29
4.ASTERDM800.70219.0169794.810.0029.28-68.701310.6821.6011.4619.53
5.FORTIS910.8065.6268761.590.11272.802.262545.0317.4614.0721.28
6.MEDANTA1419.0568.6038154.250.04157.25-1.091304.0526.5020.5021.99
7.NH1782.7044.6436431.400.25207.275.372683.6378.0516.2017.43
8.KIMS788.60162.1233121.710.0037.40-56.001179.5035.3311.5119.03
9.LALPATHLAB1886.8058.4431669.721.091705.001172.397977.001090.9529.5631.03
10.AGARWALEYE499.70106.7715841.800.0055.0244.56614.0225.9714.3227.75
11.VIJAYA1489.7081.8415343.570.1353.1037.61230.9822.8330.2742.66
12.MADHAVBAUG165.5019.36174.000.0016.70
Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

No standalone quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019
62
59
Operating Profit
3
OPM %
5
Other Income
0
Interest
1
Depreciation
2
1
Tax %
44
Net Profit
0
EPS
110
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2020
75
72
Operating Profit
3
OPM %
4
Other Income
0
Interest
1
Depreciation
2
-0
Tax %
-25
Net Profit
-1
EPS
-124
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Mar 2021
52
49
Operating Profit
3
OPM %
7
Other Income
0
Interest
1
Depreciation
2
0
Tax %
14
Net Profit
0
EPS
87
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2022
75
67
Operating Profit
8
OPM %
10
Other Income
0
Interest
1
Depreciation
2
5
Tax %
27
Net Profit
3
EPS
8
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Minority Interest
0
Share of Associates
0
Adjusted EPS
3
Mar 2023
99
90
Operating Profit
10
OPM %
10
Other Income
1
Interest
1
Depreciation
3
7
Tax %
25
Net Profit
5
EPS
5
Dividend Payout %
5
Minority Interest
0
Share of Associates
0
Adjusted EPS
5
Minority Interest
0
Share of Associates
0
Adjusted EPS
5
Mar 2024
97
94
Operating Profit
5
OPM %
5
Other Income
2
Interest
0
Depreciation
3
1
Tax %
28
Net Profit
1
EPS
1
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Minority Interest
0
Share of Associates
0
Adjusted EPS
1
Mar 2025
87
77
Operating Profit
12
OPM %
14
Other Income
2
Interest
0
Depreciation
4
7
Tax %
29
Net Profit
5
EPS
5
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
5
Minority Interest
0
Share of Associates
0
Adjusted EPS
5

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3%
3 Years:
5%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:
12%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
-15%
1 Year:
42%

RETURN ON EQUITY

10 Years:
5 Years:
9%
3 Years:
9%
Last Year:
10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions

2023

Sep 5

₹ 0.02

2022

Nov 18

₹ 0.02

2022

Jun 7

Mar 2019
Equity Capital
0
9
9
Trade Payables
6
5
Total Liabilities
29
16
Capital Work in Progress
2
0
4
0
Cash & Bank
1
7
Total Assets
29
Total Debt
9
Net Working Capital
-9
Contingent Liabilities
0
Book Value per Share
1951.11
Face Value
10.00
Total Debt
9
Net Working Capital
-9
Contingent Liabilities
0
Book Value per Share
1951.11
Face Value
10.00
Mar 2020
Equity Capital
0
8
6
Trade Payables
8
7
Total Liabilities
29
16
Capital Work in Progress
4
0
3
0
Cash & Bank
1
6
Total Assets
29
Total Debt
6
Net Working Capital
-10
Contingent Liabilities
0
Book Value per Share
1826.64
Face Value
10.00
Total Debt
6
Net Working Capital
-10
Contingent Liabilities
0
Book Value per Share
1826.64
Face Value
10.00
Mar 2021
Equity Capital
0
10
1
Trade Payables
7
8
Total Liabilities
26
17
Capital Work in Progress
0
0
2
0
Cash & Bank
1
6
Total Assets
26
Total Debt
1
Net Working Capital
-7
Contingent Liabilities
1
Book Value per Share
2170.44
Face Value
10.00
Total Debt
1
Net Working Capital
-7
Contingent Liabilities
1
Book Value per Share
2170.44
Face Value
10.00
Mar 2022
Equity Capital
11
25
1
Trade Payables
7
6
Total Liabilities
50
17
Capital Work in Progress
1
21
2
0
Cash & Bank
3
6
Total Assets
50
Total Debt
1
Net Working Capital
13
Contingent Liabilities
1
Book Value per Share
34.13
Face Value
10.00
Total Debt
1
Net Working Capital
13
Contingent Liabilities
1
Book Value per Share
34.13
Face Value
10.00
Mar 2023
Equity Capital
11
30
0
Trade Payables
9
5
Total Liabilities
55
21
Capital Work in Progress
2
15
3
0
Cash & Bank
2
13
Total Assets
55
Total Debt
0
Net Working Capital
16
Contingent Liabilities
1
Book Value per Share
38.82
Face Value
10.00
Total Debt
0
Net Working Capital
16
Contingent Liabilities
1
Book Value per Share
38.82
Face Value
10.00
Mar 2024
Equity Capital
11
31
2
Trade Payables
9
19
Total Liabilities
71
22
Capital Work in Progress
1
25
3
6
Cash & Bank
2
11
Total Assets
71
Total Debt
2
Net Working Capital
17
Contingent Liabilities
1
Book Value per Share
39.56
Face Value
10.00
Total Debt
2
Net Working Capital
17
Contingent Liabilities
1
Book Value per Share
39.56
Face Value
10.00
Mar 2025
Equity Capital
11
49
1
Trade Payables
7
5
Total Liabilities
74
27
Capital Work in Progress
0
26
2
7
Cash & Bank
2
9
Total Assets
74
Total Debt
1
Net Working Capital
14
Contingent Liabilities
3
Book Value per Share
56.78
Face Value
10.00
Total Debt
1
Net Working Capital
14
Contingent Liabilities
3
Book Value per Share
56.78
Face Value
10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019
2
Cash from Investing
-10
Cash from Financing
8
-1
Free Cash Flow
2
OCF / Net Profit
3.19
Cumulative 5-Year FCF
0
OCF / Net Profit
3.19
Cumulative 5-Year FCF
0
Mar 2020
8
Cash from Investing
-4
Cash from Financing
-4
0
Free Cash Flow
4
OCF / Net Profit
-13.86
Cumulative 5-Year FCF
0
OCF / Net Profit
-13.86
Cumulative 5-Year FCF
0
Mar 2021
6
Cash from Investing
-1
Cash from Financing
-5
-0
Free Cash Flow
5
OCF / Net Profit
14.71
Cumulative 5-Year FCF
0
OCF / Net Profit
14.71
Cumulative 5-Year FCF
0
Mar 2022
-13
Cash from Investing
-8
Cash from Financing
22
2
Free Cash Flow
-16
OCF / Net Profit
-3.84
Cumulative 5-Year FCF
0
OCF / Net Profit
-3.84
Cumulative 5-Year FCF
0
Mar 2023
-0
Cash from Investing
1
Cash from Financing
-1
-1
Free Cash Flow
-7
OCF / Net Profit
-0.08
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.08
Cumulative 5-Year FCF
0
Mar 2024
3
Cash from Investing
-17
Cash from Financing
14
0
Free Cash Flow
-0
OCF / Net Profit
3.24
Cumulative 5-Year FCF
-15
OCF / Net Profit
3.24
Cumulative 5-Year FCF
-15
Mar 2025
8
Cash from Investing
-7
Cash from Financing
-1
0
Free Cash Flow
0
OCF / Net Profit
1.55
Cumulative 5-Year FCF
-19
OCF / Net Profit
1.55
Cumulative 5-Year FCF
-19

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019
EPS (₹)
110.20
Book Value (₹)
1951.11
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.99
Operating Margin %
5.07%
Net Margin %
0.79%
ROE %
5.65%
ROCE %
9.04%
1.72%
Debtor Days
21
Inventory Days
21
Payable Days
138
-95
Debt to Equity (x)
0.99x
Interest Coverage (x)
2.27x
0.53x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2020
EPS (₹)
-123.82
Book Value (₹)
1826.64
Dividend per Share (₹)
0.00
Cash EPS (₹)
2.39
Operating Margin %
3.95%
Net Margin %
-0.74%
ROE %
-6.56%
ROCE %
4.73%
-1.92%
Debtor Days
15
Inventory Days
16
Payable Days
124
-94
Debt to Equity (x)
0.73x
Interest Coverage (x)
0.63x
0.45x
Revenue Growth %
20.38%
Operating Profit Growth %
-6.15%
Net Profit Growth %
-212.36%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
87.11
Book Value (₹)
2170.44
Dividend per Share (₹)
0.00
Cash EPS (₹)
4.07
Operating Margin %
6.52%
Net Margin %
0.75%
ROE %
4.36%
ROCE %
7.69%
1.43%
Debtor Days
18
Inventory Days
16
Payable Days
162
-128
Debt to Equity (x)
0.10x
Interest Coverage (x)
1.90x
0.52x
Revenue Growth %
-30.51%
Operating Profit Growth %
14.55%
Net Profit Growth %
170.35%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
3.30
Book Value (₹)
34.13
Dividend per Share (₹)
0.00
Cash EPS (₹)
5.47
Operating Margin %
10.26%
Net Margin %
4.64%
ROE %
15.20%
ROCE %
22.53%
9.16%
Debtor Days
15
Inventory Days
8
Payable Days
117
-94
Debt to Equity (x)
0.03x
Interest Coverage (x)
8.57x
2.04x
Revenue Growth %
42.92%
Operating Profit Growth %
124.86%
Net Profit Growth %
784.95%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
4.94
Book Value (₹)
38.82
Dividend per Share (₹)
0.25
Cash EPS (₹)
7.41
Operating Margin %
10.47%
Net Margin %
5.24%
ROE %
13.53%
ROCE %
19.94%
9.86%
Debtor Days
18
Inventory Days
9
Payable Days
108
-80
Debt to Equity (x)
0.00x
Interest Coverage (x)
9.08x
2.24x
Revenue Growth %
32.55%
Operating Profit Growth %
35.25%
Net Profit Growth %
49.61%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
0.99
Book Value (₹)
39.56
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.87
Operating Margin %
3.26%
Net Margin %
1.07%
ROE %
2.54%
ROCE %
3.50%
1.66%
Debtor Days
23
Inventory Days
12
Payable Days
115
-80
Debt to Equity (x)
0.04x
Interest Coverage (x)
6.70x
2.27x
Revenue Growth %
-1.71%
Operating Profit Growth %
-54.32%
Net Profit Growth %
-79.87%
-79.86%
P/E (x)
175.05x
P/B (x)
4.40x
Dividend Yield %
0.00%
38.54x
Mar 2025
EPS (₹)
4.66
Book Value (₹)
56.78
Dividend per Share (₹)
0.00
Cash EPS (₹)
8.20
Operating Margin %
11.76%
Net Margin %
5.62%
ROE %
9.67%
ROCE %
12.02%
6.77%
Debtor Days
27
Inventory Days
11
Payable Days
122
-85
Debt to Equity (x)
0.02x
Interest Coverage (x)
33.24x
2.29x
Revenue Growth %
-10.50%
Operating Profit Growth %
153.75%
Net Profit Growth %
368.58%
368.56%
P/E (x)
20.12x
P/B (x)
1.65x
Dividend Yield %
0.00%
8.13x

Shareholding Pattern

Numbers in percentages

TRADES
Sep 2023
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Dec 2023
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Mar 2024
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Sep 2024
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Mar 2025
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Sep 2025
66.34
FIIs
0.00
0.21
Government
0.00
33.45
Dec 2025
66.34
FIIs
0.00
0.00
Government
0.00
33.66
Mar 2026
66.34
FIIs
0.00
0.00
Government
0.00
33.66

Documents

Announcements

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls