Hospital & Healthcare Services · Founded 2000 · www.thyrocare.com · BSE 539871 · NSE THYROCARE · ISIN INE594H01019
No Notes Added Yet
Business
Thyrocare Technologies Ltd. is a leading pan-India diagnostic chain focused on providing high-quality, affordable diagnostic testing services. Its core business involves processing a wide range of medical tests, including routine blood tests, specialized tests, and preventive health check-up packages. The company operates through a hub-and-spoke model, with a large centralized processing laboratory (CPL) in Mumbai and regional processing laboratories (RPLs) across India. It primarily serves B2B clients such such as other diagnostic labs, hospitals, and clinics, but also has a growing B2C presence through its collection centers and online platforms. Thyrocare makes money by charging fees for individual tests and bundled health packages.
Revenue Mix
Thyrocare's revenue primarily comes from its diagnostic testing services. While specific revenue breakdowns by test type (e.g., routine vs. specialized) or client segment (B2B vs. B2C) are not always disclosed in detail, the vast majority of its income is derived from pathology tests. The company is known for its extensive range of wellness and preventive health packages, which constitute a significant portion of its sales volume.
Industry
The Indian diagnostic industry is large, growing rapidly, and highly fragmented, with a mix of organized national players, regional chains, and numerous standalone labs. Thyrocare is positioned as one of the largest and most affordable organized players, particularly strong in the preventive healthcare segment. It competes with other national chains like Dr. Lal PathLabs, Metropolis Healthcare, SRL Diagnostics, and newly emerging digital-first players. Thyrocare differentiates itself through its aggressive pricing strategy, wide test menu, and extensive network of collection centers, especially in Tier 2 and Tier 3 cities.
MOAT
Scale & Cost Efficiency: Thyrocare operates one of the largest automated centralized processing laboratories in India, enabling high volumes, faster turnaround times, and lower per-test costs. This operational efficiency supports its cost leadership strategy.
Extensive Network: A vast network of collection centers and B2B partnerships across India provides wide accessibility and a significant competitive reach.
Brand Recognition: It has established a recognizable brand, particularly in the affordable preventive healthcare segment.
Data & Logistics: Expertise in managing complex logistics for sample collection and transportation from remote locations to its central labs.
Growth Drivers
Rising Health Awareness: Increasing awareness about preventive healthcare and early disease detection, especially post-pandemic.
Lifestyle Diseases: Growing incidence of chronic and lifestyle-related diseases requiring frequent diagnostics.
Aging Population: An expanding elderly population that requires more regular health check-ups and diagnostic services.
Healthcare Penetration: Expanding healthcare access and increasing health insurance coverage.
Tier 2/3 City Expansion: Significant untapped potential in semi-urban and rural areas.
Digitalization: Leveraging technology for online bookings, home sample collection, and digital reports to enhance customer convenience.
Cross-Selling/Up-Selling: Opportunity to offer higher-value specialized tests alongside routine and wellness packages.
Risks
Intense Competition & Pricing Pressure: The fragmented nature of the industry leads to significant competition, potentially impacting pricing power and margins.
Regulatory Changes: Government interventions in pricing (e.g., capping test prices) or quality standards could impact profitability.
Technological Obsolescence: Rapid advancements in diagnostic technology require continuous investment to stay competitive.
Reputational Risk: Any error in diagnosis or service quality can severely damage brand reputation and lead to loss of trust.
Manpower Challenges: Shortage of skilled pathologists, phlebotomists, and lab technicians.
Economic Slowdown: Reduced discretionary spending on preventive healthcare during economic downturns.
Integration Risks: Post-acquisition by Docon Technologies (a subsidiary of API Holdings, which owns PharmEasy), there are potential risks associated with integration, strategy alignment, and culture.
Management & Ownership
Thyrocare was founded by Dr. A. Velumani. In 2021, Docon Technologies Ltd. (a wholly-owned subsidiary of API Holdings, the parent company of PharmEasy) acquired a controlling stake in Thyrocare, marking a significant change in ownership. The management team now operates under the strategic direction influenced by the new promoters, focusing on leveraging Thyrocare's diagnostic expertise within the broader digital healthcare ecosystem of PharmEasy.
Outlook
Thyrocare operates in a structurally growing Indian diagnostic market driven by increasing health consciousness and disease burden. Its established brand, extensive network, and cost-efficient operating model position it well to capture this growth, especially in the preventive and wellness segments. The integration with PharmEasy's digital platform offers significant opportunities for synergistic growth through wider reach and bundled healthcare services. However, the company faces persistent challenges from intense competition, pricing pressures, and the need for continuous investment in technology and infrastructure. Successful integration with the new parent company and effective navigation of regulatory landscapes will be key to sustaining its competitive edge and realizing its growth potential.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 135 | 154 | 157 | 177 | 166 | 187 | 193 | 217 | 196 | 224 |
| Other Income | 3 | 3 | 4 | 3 | 4 | 5 | 5 | 3 | 5 | 4 |
| Total Income | 137 | 158 | 161 | 180 | 170 | 192 | 198 | 220 | 201 | 228 |
| Total Expenditure | 103 | 120 | 114 | 129 | 124 | 129 | 135 | 145 | 138 | 149 |
| Operating Profit | 34 | 37 | 46 | 51 | 46 | 62 | 62 | 74 | 63 | 79 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0 | 2 |
| Depreciation | 13 | 13 | 11 | 13 | 17 | 14 | 11 | 12 | 22 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 |
| Profit Before Tax | 20 | 23 | 34 | 37 | 28 | 48 | 50 | 62 | 35 | 64 |
| Provision for Tax | 5 | 6 | 10 | 10 | 9 | 26 | 12 | 15 | 7 | 16 |
| Profit After Tax | 15 | 17 | 24 | 27 | 19 | 22 | 38 | 48 | 28 | 48 |
| Adjustments | 1 | 0 | -0 | -0 | 0 | -1 | 1 | 0 | 1 | -1 |
| Profit After Adjustments | 15 | 18 | 24 | 27 | 19 | 22 | 39 | 48 | 29 | 47 |
| Adjusted Earnings Per Share | 1 | 1.1 | 1.5 | 1.7 | 1.2 | 1.4 | 2.4 | 3 | 1.8 | 3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 241 | 304 | 356 | 403 | 434 | 495 | 589 | 527 | 572 | 687 | 829 | 830 |
| Other Income | 7 | 12 | 23 | 10 | 7 | 12 | 29 | 8 | 9 | 15 | 34 | 17 |
| Total Income | 248 | 317 | 379 | 413 | 441 | 507 | 618 | 535 | 581 | 703 | 863 | 847 |
| Total Expenditure | 147 | 189 | 212 | 249 | 261 | 323 | 353 | 404 | 433 | 497 | 583 | 567 |
| Operating Profit | 101 | 128 | 168 | 164 | 180 | 184 | 265 | 131 | 148 | 206 | 280 | 278 |
| Interest | 1 | 0 | 0 | 1 | 2 | 1 | 3 | 5 | 6 | 4 | 4 | 4 |
| Depreciation | 18 | 18 | 20 | 26 | 32 | 30 | 34 | 39 | 47 | 55 | 59 | 59 |
| Exceptional Income / Expenses | 0 | -27 | -2 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | -6 | -6 |
| Profit Before Tax | 82 | 82 | 145 | 138 | 140 | 152 | 228 | 89 | 96 | 145 | 213 | 211 |
| Provision for Tax | 30 | 39 | 52 | 53 | 52 | 39 | 52 | 24 | 26 | 55 | 50 | 50 |
| Profit After Tax | 52 | 43 | 93 | 85 | 88 | 113 | 176 | 64 | 69 | 91 | 163 | 162 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -1 | -0 | 2 | 2 | -0 | 1 | 1 |
| Profit After Adjustments | 52 | 43 | 93 | 85 | 89 | 112 | 176 | 66 | 71 | 91 | 163 | 163 |
| Adjusted Earnings Per Share | 3.2 | 2.7 | 5.8 | 5.4 | 5.6 | 7 | 11.1 | 4.2 | 4.5 | 5.7 | 10.3 | 10.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 21% | 16% | 11% | 13% |
| Operating Profit CAGR | 36% | 29% | 9% | 11% |
| PAT CAGR | 79% | 37% | 8% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 61% | 50% | 5% | 10% |
| ROE Average | 29% | 20% | 22% | 21% |
| ROCE Average | 38% | 28% | 30% | 31% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 366 | 408 | 443 | 435 | 367 | 427 | 527 | 534 | 527 | 547 | 586 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
| Borrowings | 0 | 7 | 0 | 3 | 3 | 0 | 0 | 0 | 11 | 0 | 0 |
| Other Non-Current Liabilities | 10 | 1 | 10 | 11 | 18 | 18 | 106 | 149 | 0 | 63 | 93 |
| Total Current Liabilities | 31 | 18 | 20 | 21 | 82 | 95 | 215 | 77 | 90 | 122 | 110 |
| Total Liabilities | 407 | 434 | 474 | 470 | 469 | 540 | 848 | 761 | 629 | 732 | 789 |
| Fixed Assets | 259 | 259 | 299 | 294 | 269 | 253 | 285 | 294 | 306 | 297 | 317 |
| Other Non-Current Assets | 14 | 26 | 33 | 39 | 48 | 47 | 142 | 194 | 45 | 97 | 99 |
| Total Current Assets | 134 | 150 | 142 | 117 | 121 | 200 | 421 | 273 | 279 | 338 | 372 |
| Total Assets | 407 | 434 | 474 | 470 | 469 | 540 | 848 | 761 | 629 | 732 | 789 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 10 | 10 | 10 | 5 | 9 | 13 | 14 | 18 | 9 | 18 |
| Cash Flow from Operating Activities | 68 | 90 | 107 | 100 | 168 | 115 | 113 | 129 | 168 | 180 | 213 |
| Cash Flow from Investing Activities | -18 | -42 | -43 | -12 | 1 | -49 | -24 | -39 | -91 | -41 | -23 |
| Cash Flow from Financing Activities | -45 | -49 | -64 | -94 | -165 | -62 | -89 | -86 | -85 | -130 | -170 |
| Net Cash Inflow / Outflow | 5 | -0 | -0 | -5 | 4 | 4 | 0 | 4 | -8 | 8 | 21 |
| Closing Cash & Cash Equivalent | 10 | 10 | 10 | 5 | 9 | 13 | 14 | 18 | 9 | 18 | 38 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.21 | 2.66 | 5.8 | 5.38 | 5.58 | 7.05 | 11.09 | 4.16 | 4.47 | 5.71 | 10.27 |
| CEPS(Rs) | 4.35 | 3.78 | 7.04 | 7.03 | 7.59 | 9.04 | 13.23 | 6.49 | 7.33 | 9.18 | 13.91 |
| DPS(Rs) | 3.33 | 3.33 | 3.33 | 6.67 | 1.67 | 8.33 | 5 | 6 | 6 | 7 | 14 |
| Book NAV/Share(Rs) | 22.52 | 25.01 | 27.33 | 27.23 | 22.89 | 26.75 | 32.96 | 33.36 | 32.89 | 34.12 | 36.36 |
| Core EBITDA Margin(%) | 39.03 | 37.91 | 40.62 | 38.28 | 39.97 | 34.62 | 40.03 | 23.27 | 24.26 | 27.72 | 29.66 |
| EBIT Margin(%) | 34.18 | 26.98 | 40.81 | 34.42 | 32.76 | 31 | 39.22 | 17.74 | 17.75 | 21.7 | 26.16 |
| Pre Tax Margin(%) | 33.95 | 26.83 | 40.69 | 34.27 | 32.33 | 30.83 | 38.67 | 16.82 | 16.78 | 21.16 | 25.68 |
| PAT Margin (%) | 21.5 | 14.08 | 26.18 | 21.13 | 20.36 | 22.88 | 29.91 | 12.22 | 12.15 | 13.2 | 19.64 |
| Cash Profit Margin (%) | 29.07 | 20.01 | 31.82 | 27.63 | 27.7 | 29 | 35.66 | 19.57 | 20.37 | 21.24 | 26.71 |
| ROA(%) | 14.09 | 10.19 | 20.55 | 18.05 | 18.84 | 22.43 | 25.38 | 8 | 10 | 13.33 | 21.42 |
| ROE(%) | 16.22 | 11.19 | 22.12 | 19.53 | 22.26 | 28.75 | 37.18 | 12.23 | 13.21 | 17.04 | 29.05 |
| ROCE(%) | 25.66 | 21.04 | 33.89 | 31.48 | 35.27 | 38.51 | 48.42 | 17.61 | 18.75 | 27.24 | 38.3 |
| Receivable days | 9.4 | 8.26 | 8.1 | 9.83 | 11.96 | 22.5 | 42.73 | 61.79 | 41.03 | 30.92 | 32.33 |
| Inventory Days | 13.7 | 15.12 | 16.16 | 15.91 | 16.26 | 16.23 | 14.84 | 18.09 | 23.99 | 24.97 | 20.91 |
| Payable days | 7.42 | 7.44 | 15.15 | 23.28 | 45.78 | 52.19 | 44.68 | 45.3 | 70.18 | 111.1 | 117.68 |
| PER(x) | 0 | 89.61 | 34.56 | 32.85 | 29.58 | 42.72 | 23.25 | 34.45 | 44.13 | 39.72 | 34.07 |
| Price/Book(x) | 0 | 9.54 | 7.33 | 6.49 | 7.22 | 11.25 | 7.82 | 4.29 | 6 | 6.65 | 9.62 |
| Dividend Yield(%) | 0 | 1.4 | 1.66 | 3.77 | 1.01 | 2.77 | 1.94 | 4.19 | 3.04 | 3.09 | 4 |
| EV/Net Sales(x) | 0.18 | 12.61 | 9.03 | 6.93 | 6.01 | 9.62 | 6.93 | 4.26 | 5.45 | 5.16 | 6.63 |
| EV/Core EBITDA(x) | 0.43 | 30.07 | 19.18 | 17.01 | 14.48 | 25.9 | 15.39 | 17.15 | 21.05 | 17.24 | 19.62 |
| Net Sales Growth(%) | 31.71 | 26.32 | 17.06 | 13.08 | 7.78 | 13.9 | 19.05 | -10.56 | 8.58 | 20.19 | 20.61 |
| EBIT Growth(%) | 21.26 | -0.26 | 77.06 | -4.65 | 2.59 | 7.79 | 50.6 | -59.55 | 8.66 | 46.96 | 45.35 |
| PAT Growth(%) | 17.63 | -17.29 | 117.72 | -8.73 | 3.83 | 28 | 55.67 | -63.46 | 7.97 | 30.59 | 79.45 |
| EPS Growth(%) | 7.76 | -17.17 | 117.82 | -7.17 | 3.74 | 26.18 | 57.45 | -62.52 | 7.58 | 27.62 | 79.87 |
| Debt/Equity(x) | 0 | 0.02 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0.04 | 0 | 0 |
| Current Ratio(x) | 4.28 | 8.49 | 7 | 5.7 | 1.48 | 2.1 | 1.95 | 3.54 | 3.08 | 2.77 | 3.39 |
| Quick Ratio(x) | 3.94 | 7.66 | 6.16 | 4.82 | 1.23 | 1.86 | 1.84 | 3.18 | 2.55 | 2.39 | 2.95 |
| Interest Cover(x) | 149.46 | 177.4 | 330.52 | 227.33 | 76.9 | 176.25 | 71.94 | 19.34 | 18.36 | 39.89 | 54.76 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.11 | 71.11 | 71.11 | 71.11 | 71.06 | 71.06 | 71.06 | 71.06 | 60.93 | 60.92 |
| FII | 3.35 | 2.9 | 2.49 | 1.93 | 2.77 | 2.41 | 3.23 | 4.85 | 4.95 | 5.37 |
| DII | 13.89 | 14.88 | 14.9 | 14.8 | 14.67 | 14.97 | 14.54 | 13.47 | 20.51 | 20.99 |
| Public | 11.65 | 11.1 | 11.5 | 12.16 | 11.49 | 11.56 | 11.17 | 10.63 | 13.61 | 12.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 9.7 | 9.7 |
| FII | 0.18 | 0.15 | 0.13 | 0.1 | 0.15 | 0.13 | 0.17 | 0.26 | 0.79 | 0.85 |
| DII | 0.74 | 0.79 | 0.79 | 0.78 | 0.78 | 0.79 | 0.77 | 0.71 | 3.26 | 3.34 |
| Public | 0.62 | 0.59 | 0.61 | 0.64 | 0.61 | 0.61 | 0.59 | 0.56 | 2.17 | 2.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 15.92 | 15.92 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +21% | +16% | +11% | +13% |
| Operating Profit CAGR | +36% | +29% | +9% | +11% |
| PAT CAGR | +79% | +37% | +8% | +12% |
| Share Price CAGR | +61% | +50% | +5% | +10% |
| ROE Average | +29% | +20% | +22% | +21% |
| ROCE Average | +38% | +28% | +30% | +31% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.11 | 71.11 | 71.11 | 71.11 | 71.06 | 71.06 | 71.06 | 71.06 | 60.93 | 60.92 |
| FII | 3.35 | 2.9 | 2.49 | 1.93 | 2.77 | 2.41 | 3.23 | 4.85 | 4.95 | 5.37 |
| DII | 13.89 | 14.88 | 14.9 | 14.8 | 14.67 | 14.97 | 14.54 | 13.47 | 20.51 | 20.99 |
| Public | 28.89 | 28.89 | 28.89 | 28.89 | 28.94 | 28.94 | 28.94 | 28.94 | 39.07 | 39.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 9.7 | 9.7 |
| FII | 0.18 | 0.15 | 0.13 | 0.1 | 0.15 | 0.13 | 0.17 | 0.26 | 0.79 | 0.85 |
| DII | 0.74 | 0.79 | 0.79 | 0.78 | 0.78 | 0.79 | 0.77 | 0.71 | 3.26 | 3.34 |
| Public | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 6.22 | 6.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 15.92 | 15.92 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.