Family Care Hospitals Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 24, 2024, 12:17 pm

Market Cap	36.7 Cr.
Current Price	6.79
High / Low	10.3/6.23
Stock P/E	0.87
Book Value	2.67
Dividend Yield	0.00 %
ROCE	15.4 %
ROE	24.1 %
Face Value	10.0
PEG Ratio	0.03

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Family Care Hospitals Ltd

Competitors of Family Care Hospitals Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
NG Industries Ltd	64.0 Cr.	191	230/136	11.0	124	1.83 %	6.50 %	5.63 %	10.0
Global Longlife Hospital and Research Ltd	32.0 Cr.	30.5	61.7/27.0		25.9	0.00 %	2.51 %	4.72 %	10.0
Gian Lifecare Ltd	19.9 Cr.	19.2	29.0/17.0	4.84	19.2	0.00 %	29.2 %	24.6 %	10.0
Fortis Malar Hospitals Ltd	114 Cr.	61.0	108/44.0		15.9	69.6 %	3.29 %	9.12 %	10.0
Family Care Hospitals Ltd	36.7 Cr.	6.79	10.3/6.23	0.87	2.67	0.00 %	15.4 %	24.1 %	10.0
Industry Average	25,137.47 Cr	766.55		52.93	89.62	3.09%	12.34%	12.42%	9.12

All Competitor Stocks of Family Care Hospitals Ltd

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	12.44	9.98	11.16	8.49	11.24	11.35	11.02	13.68	11.93	12.43	11.40	4.24	3.97
Expenses	10.04	7.84	9.06	6.54	9.23	9.19	9.05	11.48	9.66	10.42	9.91	3.27	3.74
Operating Profit	2.40	2.14	2.10	1.95	2.01	2.16	1.97	2.20	2.27	2.01	1.49	0.97	0.23
OPM %	19.29%	21.44%	18.82%	22.97%	17.88%	19.03%	17.88%	16.08%	19.03%	16.17%	13.07%	22.88%	5.79%
Other Income	0.11	0.03	0.15	0.03	0.24	0.28	0.14	0.33	0.27	0.26	0.57	2.08	0.48
Interest	0.13	0.10	0.05	0.14	0.12	0.11	0.14	0.12	0.29	0.15	0.09	0.09	0.09
Depreciation	0.36	0.36	0.36	0.36	0.37	0.35	0.36	0.33	0.36	0.36	0.36	0.34	0.32
Profit before tax	2.02	1.71	1.84	1.48	1.76	1.98	1.61	2.08	1.89	1.76	1.61	2.62	0.30
Tax %	26.24%	26.32%	26.09%	27.70%	26.14%	25.76%	26.09%	37.02%	29.10%	28.41%	30.43%	-227.48%	26.67%
Net Profit	1.50	1.27	1.36	1.07	1.30	1.46	1.19	1.30	1.34	1.26	1.12	8.58	0.23
EPS in Rs	0.21	0.17	0.19	0.15	0.18	0.20	0.16	0.24	0.25	0.23	0.21	1.59	0.04

Last Updated: October 7, 2024, 8:05 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:29 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	0	0	0	1	2	5	14	13	35	42	42	40	32
Expenses	0	0	0	1	2	4	13	11	27	33	34	33	27
Operating Profit	-0	-0	-0	0	0	1	1	2	8	9	8	7	5
OPM %		-3,400%	-243%	20%	14%	26%	10%	17%	23%	21%	20%	17%	15%
Other Income	0	0	-25	0	0	0	0	-0	-0	0	1	3	3
Interest	0	0	0	0	0	0	1	1	1	0	1	1	0
Depreciation	0	0	0	0	0	0	1	1	1	1	1	1	1
Profit before tax	0	-0	-25	0	0	1	0	0	6	7	7	8	6
Tax %		0%	0%	0%	21%	20%	60%	33%	28%	26%	29%	-54%
Net Profit	0	-0	-25	0	0	1	0	0	4	5	5	13	11
EPS in Rs			-3.41	0.00	0.02	0.12	0.00	0.00	0.56	0.71	0.97	2.32	2.07
Dividend Payout %		0%	0%	0%	0%	0%	0%	0%	0%	6%	5%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2018-2019	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	100.00%	-100.00%	25.00%	0.00%	160.00%
Change in YoY Net Profit Growth (%)	0.00%	-200.00%	125.00%	-25.00%	160.00%

Family Care Hospitals Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2015-2016 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	129%
5 Years:	23%
3 Years:	4%
TTM:	-52%

Compounded Profit Growth
10 Years:	44%
5 Years:	263%
3 Years:	43%
TTM:	711%

Stock Price CAGR
10 Years:	%
5 Years:	-8%
3 Years:	-28%
1 Year:	-26%

Return on Equity
10 Years:	23%
5 Years:	26%
3 Years:	25%
Last Year:	24%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 4:30 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3	3	32	32	32	32	32	32	32	32	54	54	54
Reserves	-3	-3	-28	-28	-28	-27	-27	-27	-23	-18	-8	4	-40
Borrowings	0	0	1	1	0	0	6	10	6	4	4	4	2
Other Liabilities	0	0	0	0	1	5	3	3	6	21	24	8	35
Total Liabilities	0	0	5	5	6	10	14	17	20	40	75	70	52
Fixed Assets	0	0	2	2	2	7	9	10	8	7	7	6	5
CWIP	0	0	0	0	1	1	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	0	3	3	2	2	5	8	12	33	68	64	47
Total Assets	0	0	5	5	6	10	14	17	20	40	75	70	52

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	0	-0	-0	0	0	3	-4	-1	4	2	-5	-0
Cash from Investing Activity +	0	0	-2	-0	-1	-5	-2	-2	-0	-0	-2	-0
Cash from Financing Activity +	-0	0	5	0	1	0	6	5	-5	-2	26	-1
Net Cash Flow	0	0	3	-0	-0	-2	0	1	-1	-0	19	-2

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	0.00	0.00	-1.00	-1.00	0.00	1.00	-5.00	-8.00	2.00	5.00	4.00	3.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days		0	0	0	0	0	65	113	93	186	252	310
Inventory Days								149	29	4	6	16
Days Payable								977	212	382	387	126
Cash Conversion Cycle		0	0	0	0	0	65	-715	-89	-193	-129	201
Working Capital Days		365	0	31	-251	-312	-146	61	67	119	178	287
ROCE %	0%	-2,267%	-4%	1%	5%	25%	7%	8%	47%	46%	23%	15%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	51.24%	50.73%	42.39%	13.74%	13.74%	18.54%	18.54%	18.54%	18.54%	18.54%	18.54%	18.54%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.00%	0.00%	0.00%
DIIs	0.15%	0.15%	0.15%	0.14%	0.14%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%	0.09%
Public	48.61%	49.12%	57.46%	86.10%	86.11%	81.37%	81.37%	81.38%	81.17%	81.38%	81.37%	81.37%
No. of Shareholders	6,814	7,781	23,255	37,905	35,665	34,489	37,798	39,157	38,892	41,956	42,155	45,369

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	2.32	0.16	1.62	1.27	0.01
Diluted EPS (Rs.)	2.32	0.16	1.62	1.27	0.01
Cash EPS (Rs.)	2.59	1.23	2.07	1.71	0.40
Book Value[Excl.RevalReserv]/Share (Rs.)	10.81	8.48	4.44	2.83	1.56
Book Value[Incl.RevalReserv]/Share (Rs.)	10.81	8.48	4.44	2.83	1.56
Dividend / Share (Rs.)	0.00	0.00	0.10	0.00	0.00
Revenue From Operations / Share (Rs.)	7.41	8.76	13.10	11.01	4.13
PBDIT / Share (Rs.)	1.84	1.72	2.78	2.45	0.66
PBIT / Share (Rs.)	1.58	1.46	2.33	2.00	0.27
PBT / Share (Rs.)	1.50	1.37	2.20	1.76	0.01
Net Profit / Share (Rs.)	2.32	0.97	1.62	1.27	0.01
PBDIT Margin (%)	24.83	19.69	21.22	22.21	16.18
PBIT Margin (%)	21.28	16.71	17.80	18.20	6.54
PBT Margin (%)	20.32	15.68	16.79	15.98	0.29
Net Profit Margin (%)	31.36	11.11	12.35	11.52	0.21
Return on Networth / Equity (%)	21.49	11.47	36.50	44.90	0.56
Return on Capital Employeed (%)	14.21	14.74	37.71	42.77	7.35
Return On Assets (%)	17.93	7.07	13.05	19.99	0.16
Long Term Debt / Equity (X)	0.00	0.04	0.14	0.47	1.34
Total Debt / Equity (X)	0.06	0.09	0.29	0.60	1.90
Asset Turnover Ratio (%)	0.55	0.82	1.40	1.89	0.85
Current Ratio (X)	5.51	2.83	1.59	2.08	1.19
Quick Ratio (X)	5.45	2.82	1.58	2.02	1.14
Interest Coverage Ratio (X)	25.90	19.15	20.92	10.01	2.59
Interest Coverage Ratio (Post Tax) (X)	33.71	11.81	13.18	6.19	1.03
Enterprise Value (Cr.)	23.96	45.75	67.13	54.81	43.23
EV / Net Operating Revenue (X)	0.59	0.96	1.60	1.55	3.26
EV / EBITDA (X)	2.41	4.91	7.52	6.98	20.17
MarketCap / Net Operating Revenue (X)	0.94	1.28	1.50	1.41	2.67
Price / BV (X)	0.64	1.33	4.43	5.48	7.05
Price / Net Operating Revenue (X)	0.94	1.28	1.50	1.41	2.67
EarningsYield	0.33	0.08	0.08	0.08	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Family Care Hospitals Ltd as of December 26, 2024 is: 0.57

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 26, 2024, Family Care Hospitals Ltd is Overvalued by 91.61% compared to the current share price 6.79

Intrinsic Value of Family Care Hospitals Ltd as of December 26, 2024 is: 0.74

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 26, 2024, Family Care Hospitals Ltd is Overvalued by 89.10% compared to the current share price 6.79

Last 5 Year EPS CAGR: 29.88%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of 1.89 and average Dividend Yield of 16.11%. The stock has a low average Cash Conversion Cycle of -71.67, which is a positive sign. The company has shown consistent growth in sales (17.38 cr) and profit (0.77 cr) over the years.	The stock has a low average ROCE of 14.25%, which may not be favorable. The stock has a high average Working Capital Days of 33.25, which may not be favorable. The company has higher borrowings (2.92) compared to reserves (-19.69), which may suggest financial risk.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Family Care Hospitals Ltd:
1. Net Profit Margin: 31.36%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 14.21% (Industry Average ROCE: 12.34%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 21.49% (Industry Average ROE: 12.42%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 33.71
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 5.45
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0.87 (Industry average Stock P/E: 52.93)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.06
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Family Care Hospitals Ltd. is a Public Limited Listed company incorporated on 05/09/1994 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L93000MH1994PLC080842 and registration number is 080842. Currently Company is involved in the business activities of Dental practice activities. Company’s Total Operating Revenue is Rs. 42.07 Cr. and Equity Capital is Rs. 32.10 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Hospitals & Medical Services	A-357, Road No.26, Thane Maharashtra 400604	cs@scandent.in http://www.scandent.in

Management
Name	Position Held
Mr. Pandoo Naig	Managing Director
Mr. Dhanajay Parikh	Ind. Non-Executive Director
Ms. Lucy Massey	Non Exe.Non Ind.Director
Mr. Suryakant Laxman Khare	Non Exe.Non Ind.Director
Mr. Aneish Kumaran Kumar	Ind. Non-Executive Director
Mr. Pankaj Samani	Non Exe.Non Ind.Director

FAQ

What is the latest intrinsic value of Family Care Hospitals Ltd?

The latest intrinsic value of Family Care Hospitals Ltd as on 26 December 2024 is ₹0.57, which is 91.61% lower than the current market price of ₹6.79. The stock has a market capitalization of 36.7 Cr. and recorded a high/low of 10.3/6.23 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-40 Cr and total liabilities of ₹52 Cr.

What is the Market Cap of Family Care Hospitals Ltd?

The Market Cap of Family Care Hospitals Ltd is 36.7 Cr..

What is the current Stock Price of Family Care Hospitals Ltd as on 26 December 2024?

The current stock price of Family Care Hospitals Ltd as on 26 December 2024 is 6.79.

What is the High / Low of Family Care Hospitals Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Family Care Hospitals Ltd stocks is 10.3/6.23.

What is the Stock P/E of Family Care Hospitals Ltd?

The Stock P/E of Family Care Hospitals Ltd is 0.87.

What is the Book Value of Family Care Hospitals Ltd?

The Book Value of Family Care Hospitals Ltd is 2.67.

What is the Dividend Yield of Family Care Hospitals Ltd?

The Dividend Yield of Family Care Hospitals Ltd is 0.00 %.

What is the ROCE of Family Care Hospitals Ltd?

The ROCE of Family Care Hospitals Ltd is 15.4 %.

What is the ROE of Family Care Hospitals Ltd?

The ROE of Family Care Hospitals Ltd is 24.1 %.

What is the Face Value of Family Care Hospitals Ltd?

The Face Value of Family Care Hospitals Ltd is 10.0.