Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2669 Cr.
Stock P/E
29.1
P/B
3.2
Current Price
₹357.3
Book Value
₹ 112.3
Face Value
5
52W High
₹594.4
52W Low
₹ 293.4
Dividend Yield
0.56%

Medi Assist Health Overview

Business

Medi Assist Healthcare Services Ltd. is India's largest Third-Party Administrator (TPA) in the health insurance industry. The company acts as an intermediary between health insurance policyholders and insurance companies. Its core business model involves processing and managing health insurance claims on behalf of insurance companies. This includes cashless claims processing at network hospitals, reimbursement claims processing, call center support, pre-authorization services, and wellness programs. Medi Assist makes money by charging fees to insurance companies for these TPA services, typically based on the number of lives managed or the volume of claims processed.

Revenue Mix

Medi Assist's revenue primarily comes from providing Third-Party Administration (TPA) services.

TPA Services: This is the largest segment, encompassing claims processing (cashless and reimbursement), network management (hospitals, clinics), call center support, and grievance redressal for policyholders.

Value-Added Services: The company also offers complementary services such as corporate wellness programs, online doctor consultations, tele-consultations, health risk assessments, and pharmacy benefits management to its corporate clients. While TPA services form the dominant revenue stream, these value-added services contribute to a smaller but growing portion of overall revenue and help in client stickiness.

Industry

Medi Assist operates in the Indian health insurance TPA industry, which is regulated by the IRDAI (Insurance Regulatory and Development Authority of India). The industry is characterized by a need for extensive hospital networks, robust technology for claims processing, and compliance with regulatory guidelines. Medi Assist is a market leader, positioning itself as one of India's largest and most experienced TPAs based on the number of lives managed, network hospital presence, and market share. It serves a wide client base including public and private sector insurers, corporate groups, and retail policyholders. Its key peers include other IRDAI-licensed TPAs like Vidal Health, Health India, and Family Health Plan.

MOAT

Scale & Network: As a large TPA, Medi Assist possesses an extensive network of hospitals and healthcare providers across India, which is critical for efficient cashless claims processing. Building and maintaining such a vast, pan-India network is time-consuming and capital-intensive for new entrants.

Operational Efficiency & Technology: Significant investments in proprietary technology platforms and automation for claims processing, data analytics, and fraud detection lead to operational efficiencies and better service delivery.

Data & Insights: Managing a large volume of claims provides valuable data, enabling better underwriting support for insurers and insights into healthcare utilization patterns.

Switching Costs (for Insurers): For insurance companies, switching TPAs involves significant integration efforts with new systems, data migration, and potential disruption to policyholder services, creating a degree of stickiness.

Regulatory Experience: Established compliance frameworks and long-standing relationships with regulatory bodies.

Growth Drivers

Increasing Health Insurance Penetration: India's health insurance penetration remains relatively low, offering significant headroom for growth as awareness and disposable incomes rise.

Rising Healthcare Costs: Escalating medical inflation and prevalence of lifestyle diseases drive demand for comprehensive health insurance coverage.

Government Initiatives: Policies promoting health insurance and wellness, though not directly TPA-focused, contribute to the overall expansion of the healthcare ecosystem.

Digitization & Technology Adoption: Growing use of digital platforms for policy management, claims submission, and telemedicine streamlines TPA operations and enhances customer experience.

Expansion of Corporate & Retail Segments: Continued growth in both employer-sponsored group health insurance and individual/family health policies.

Untapped Potential in Tier 2/3 Cities: Expansion into smaller cities and towns offers new markets for health insurance and TPA services.

Risks

Regulatory Changes: Any adverse changes in IRDAI regulations regarding TPA fees, scope of services, or compliance requirements could impact profitability and business model.

Competition & Pricing Pressure: Intense competition from existing TPAs, potential new entrants, or even insurers insourcing TPA functions can lead to pressure on service fees and margins.

Dependence on Insurers: Revenue is highly dependent on relationships with insurance companies. Loss of major insurer contracts could significantly impact business.

Technological Obsolescence & Cybersecurity: Failure to keep pace with technological advancements or cybersecurity breaches could lead to reputational damage and operational disruption.

Economic Downturn: A significant economic slowdown could affect health insurance uptake, particularly in the retail segment, and impact corporate spending on employee benefits.

Operational Efficiency: Inability to manage claims efficiently, control costs, or detect fraud could lead to financial losses or penalties.

Management & Ownership

Medi Assist was founded by Dr. Vikram Jit Singh Chhatwal and Ms. Satvinder Kaur, who continue to be key promoters and hold significant leadership positions within the company. Dr. Chhatwal serves as the Chairman and CEO, bringing extensive experience in the healthcare and insurance administration domain. The management team generally consists of professionals with a background in healthcare, insurance, and technology. Post-IPO, the ownership structure includes the promoter group, institutional investors (Foreign Institutional Investors, Domestic Institutional Investors), and public shareholders. The company has a board of directors with independent members to ensure governance standards.

Outlook

Medi Assist Healthcare Services is well-positioned to capitalize on India's underpenetrated and growing health insurance market. The long-term outlook is positive due to increasing health awareness, rising healthcare costs, and the ongoing formalization and digitalization of healthcare services. Its market leadership, extensive network, and technological capabilities provide a strong foundation for continued growth.

However, the company operates in a regulated and competitive environment. Key challenges include potential pricing pressures from insurers, evolving regulatory landscape, and the need for continuous investment in technology and network expansion. While the core TPA business remains robust, its ability to innovate and successfully expand into value-added services like wellness and preventive care will be crucial for diversifying revenue streams and enhancing profitability in the future.

Medi Assist Health Share Price

Live · BSE / NSE · Inception: 2000
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Medi Assist Health Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 166 167 168 181 186 189 191 233 240 242
Other Income 4 4 5 6 4 8 7 2 8 1
Total Income 170 171 173 187 190 197 198 235 247 243
Total Expenditure 132 130 132 142 146 148 149 193 195 194
Operating Profit 38 41 40 45 44 49 49 42 52 50
Interest 1 1 2 2 2 4 5 8 8 1
Depreciation 11 12 14 14 14 14 14 21 21 21
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -14 0
Profit Before Tax 26 28 25 29 27 30 31 13 8 28
Provision for Tax 4 3 6 9 -3 8 8 5 4 -27
Profit After Tax 21 26 19 21 30 22 23 8 4 54
Adjustments -1 -1 -0 0 -0 -0 -0 -0 0 -1
Profit After Adjustments 21 25 19 21 30 21 22 8 4 53
Adjusted Earnings Per Share 3 3.6 2.7 3 4.2 3 3.2 1.1 0.6 7.2

Medi Assist Health Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 341 406 319 323 394 505 635 723 906
Other Income 11 4 12 25 28 14 26 27 18
Total Income 352 410 330 348 422 519 661 751 923
Total Expenditure 270 331 241 249 312 386 509 573 731
Operating Profit 82 80 90 98 109 133 152 178 193
Interest 4 4 4 6 3 3 3 10 22
Depreciation 19 25 26 32 28 27 43 56 77
Exceptional Income / Expenses 0 -11 0 0 3 0 -21 0 -14
Profit Before Tax 59 39 59 61 81 104 84 112 80
Provision for Tax 19 13 21 23 17 28 13 20 -10
Profit After Tax 40 26 38 38 63 75 71 92 89
Adjustments 0 0 -8 -11 1 -1 -4 -1 -1
Profit After Adjustments 40 26 31 27 64 74 67 91 87
Adjusted Earnings Per Share 6.2 3.9 4.6 3.9 9.3 10.8 9.5 12.9 12.1

Medi Assist Health Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 204 218 211 290 337 377 472 541
Minority's Interest 3 2 2 2 2 7 10 11
Borrowings 0 0 0 0 0 0 0 13
Other Non-Current Liabilities 43 41 39 113 19 34 192 257
Total Current Liabilities 229 255 302 219 234 279 475 686
Total Liabilities 480 516 555 624 593 697 1148 1508
Fixed Assets 132 142 138 119 99 171 246 306
Other Non-Current Assets 81 91 110 133 69 83 268 269
Total Current Assets 267 283 308 370 425 442 633 933
Total Assets 480 516 555 624 593 697 1148 1508

Medi Assist Health Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 15 6 11 -5 63 15 54 51
Cash Flow from Operating Activities 40 35 17 139 64 81 66 138
Cash Flow from Investing Activities -42 -21 -21 -61 -83 -10 -55 -218
Cash Flow from Financing Activities -7 -10 -12 -10 -30 -32 -15 112
Net Cash Inflow / Outflow -9 4 -16 69 -49 39 -3 32
Closing Cash & Cash Equivalent 6 10 -5 63 15 54 51 83

Medi Assist Health Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.24 3.93 4.58 3.89 9.33 10.76 9.53 12.89
CEPS(Rs) 0 0 0 0 13.34 14.82 16.29 20.9
DPS(Rs) 0 0 0 2.5 1.89 1.89 4 0
Book NAV/Share(Rs) 30.46 31.85 30.87 41.56 47.81 53.08 65.98 75.68
Core EBITDA Margin(%) 20.82 18.55 24.37 22.76 20.66 23.64 19.73 20.81
EBIT Margin(%) 18.38 10.72 19.83 20.69 21.24 21.11 13.79 16.88
Pre Tax Margin(%) 17.34 9.67 18.66 18.91 20.49 20.52 13.3 15.45
PAT Margin (%) 11.85 6.45 11.98 11.78 16.12 14.91 11.23 12.66
Cash Profit Margin (%) 17.39 12.56 20.24 21.54 23.33 20.22 18.02 20.38
ROA(%) 8.43 5.26 7.12 6.44 10.43 11.68 7.73 6.9
ROE(%) 20.48 12.78 18.25 15.49 20.67 21.68 17.21 18.38
ROCE(%) 24.45 16.52 22.82 23.27 26.66 29.87 20.64 20.99
Receivable days 104.41 84.43 134 149.74 111.15 88.89 87.92 100.92
Inventory Days 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 0 53.01 35.27
Price/Book(x) 0 0 0 0 0 0 7.66 6.01
Dividend Yield(%) 0 0 0 0 0 0 0.79 0
EV/Net Sales(x) 0.12 0.1 0.1 -0.36 -0.07 -0.35 5.33 4.38
EV/Core EBITDA(x) 0.5 0.49 0.37 -1.17 -0.26 -1.33 22.32 17.82
Net Sales Growth(%) 0 18.94 -21.54 1.3 22.02 28.22 25.7 13.96
EBIT Growth(%) 0 -30.63 45.16 5.67 25.27 27.45 -17.87 39.44
PAT Growth(%) 0 -35.24 45.69 -0.39 66.99 18.66 -5.33 28.48
EPS Growth(%) 0 -37.04 16.59 -14.97 139.47 15.32 -11.35 35.16
Debt/Equity(x) 0.27 0.25 0.35 0 0 0 0 0.28
Current Ratio(x) 1.17 1.11 1.02 1.7 1.81 1.59 1.33 1.36
Quick Ratio(x) 1.17 1.11 1.02 1.7 1.81 1.59 1.33 1.36
Interest Cover(x) 17.69 10.17 16.93 11.66 28.35 35.66 27.65 11.85
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0.05

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +14% +22% +18%
Operating Profit CAGR +17% +18% +15%
PAT CAGR +30% +13% +19%
Share Price CAGR -28%
ROE Average +18% +19% +19% +18%
ROCE Average +21% +24% +24% +23%

Medi Assist Health Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 4.61 %
FII 24.32 %
DII (MF + Insurance) 49.18 %
Public (retail) 95.39 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 38.9138.8520.620.5620.5620.554.874.624.61
FII 9.679.7616.2514.0413.2613.892325.2824.32
DII 30.6129.1841.3242.7142.942.2848.8949.8949.18
Public 61.0961.1579.479.4479.4479.4595.1395.3895.39
Others 000000000
Total 100100100100100100100100100

Medi Assist Health Peer Comparison

Business Support Edit Columns

Medi Assist Health Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Medi Assist Health Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Promoter holding is low: 4.61%.
  • Stock is trading at 3.2 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp