Subscribe

Medi Assist Health Ser L (MEDIASSIST.NS)

INR355.85 -3.40 (-0.95%)
IN NSE Financial Services Investment - Banking & Investment Services
Address Tower D 560029
Bengaluru, IN
CEO Satish Gidugu
IPO 2024-01-23
ISIN INE456Z01021

Explore sections of this company profile

Description

Founded in 2000 and headquartered in Bengaluru, India, Medi Assist Healthcare Services Limited, alongside its subsidiaries, provides third-party administration (TPA) services both within India and globally. Operating as a health-tech and insurance-tech enterprise, the company focuses on overseeing health benefit management for various client groups, including employers, individual retail customers, and public health programs, primarily supporting insurance carriers. Beyond its core TPA functions, Medi Assist offers a comprehensive range of services. These encompass business support, health management, consultancy, and contact center assistance, among other related support within the healthcare and health insurance sectors. The company also furnishes insurance providers with pre-policy medical examinations and other ancillary services, while extending policy administration assistance to governments for their public health initiatives.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR355.85 -3.40 (-0.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
148.3K
Beta
1.15
Float Shares
39.64M
Free Float %
53.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.79% +5.03% +13.05% -1.86% -13.97% -13.82% -16.09% -14.68% -14.68% -14.68% -14.68%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
355.85
DCF (Unlevered) 258.87 -27.3%
DCF (Levered) 308.43 -13.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.38
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Investment - Banking & Investment Services: +23.9%
    +25.1% Q1'26: +28.1% (vs Q1'25)
  • EPS growth Investment - Banking & Investment Services: +31.6%
    -5.5% Q1'26: +141.1% (vs Q1'25)
  • FCF margin FCF growth · Investment - Banking & Investment Services: +22.1%
    +8.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Investment - Banking & Investment Services: +33.7%
    +10.8% Q1'26: +11.3% (vs Q1'25)
  • ROIC Investment - Banking & Investment Services: +2.7%
    +14.6% Q1'26: +16.4% (vs Q1'25)
  • Share dilution Investment - Banking & Investment Services: +0.1%
    +2.4% Q1'26: +3.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Investment - Banking & Investment Services: -0.48×
    0.31× Q1'26: 0.28× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.16) × ERP
WACC = 93% × Ke + 7% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 258.83 Current price: 355.85
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
6.35B
est: 6.35B (+0.0%)
7.23B
est: 7.28B (-0.6%)
9.10B
9.05B – 9.12B
+25.0% YoY
10.58B
10.37B – 10.74B
+16.3% YoY
12.04B
11.58B – 12.38B
+13.8% YoY
EBITDA
1.31B
est: 1.65B (-21.0%)
1.78B
est: 1.90B (-6.1%)
2.37B
2.36B – 2.38B
+25.0% YoY
2.76B
2.70B – 2.80B
+16.3% YoY
3.14B
3.02B – 3.22B
+13.8% YoY
EBIT
875.08M
est: 1.19B (-26.2%)
1.22B
est: 1.36B (-10.2%)
1.70B
1.69B – 1.70B
+25.0% YoY
1.98B
1.94B – 2.01B
+16.3% YoY
2.25B
2.16B – 2.31B
+13.8% YoY
Net Income
669.39M
908.79M
est: 902.90M (+0.7%)
565.78M
511.25M – 620.32M
-37.3% YoY
998.57M
975.78M – 1.02B
+76.5% YoY
1.41B
1.12B – 1.50B
+41.2% YoY
SGA
698.18M
est: 596.57M (+17.0%)
370.98M
est: 683.94M (-45.8%)
854.86M
850.53M – 857.58M
+25.0% YoY
994.46M
974.51M – 1.01B
+16.3% YoY
1.13B
1.09B – 1.16B
+13.8% YoY
EPS
9.71
12.91
est: 12.77 (+1.1%)
8.00
7.23 – 8.77
-37.3% YoY
14.17
13.80 – 14.44
+77.1% YoY
18.80
15.80 – 21.20
+32.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
113.78M
OE per share TTM
1.61
Owner's Yield
0.40%
Maintenance CapEx ratio
13.73%
Maint CapEx / Avg PPE
13.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 8 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Goldman Sachs India Equity ETF GIND 0.30% 505.1K 0.75%
2 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.01% 11.2K 0.42%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 202.4K 0.39%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 113.4K 0.29%
5 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 2.9K 0.35%
6 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 102.5K 0.28%
7 Avantis Emerging Markets Equity ETF AVEM 0.00% 68.5K 0.33%
8 Avantis Emerging Markets ex-China Equity ETF AVXC 0.00% 932.40 0.33%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
158.8K
Shares Outstanding
74.70M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Vikram Jit Singh Chhatwal Chairman 31M
Satish Gidugu Chief Executive Officer & Whole Time Director 21M male
Prashant Shrivastava Senior Vice President of Human Resources male
Praveen Samariya Chief Technology Officer male
Rashmi Vasudev Company Secretary & Compliance Officer female
Sandeep R. Daga Chief Financial Officer male
Vijay Sankaran Chief Claims Officer
Nicholas Taylor Chief Operating Officer of Mayfair We Care male
Vinaya Natarajan Head of Legal & Compliance female
Nikhil Chopra Chief Business Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits