PRIMAEGISresearch
← Scenarios
HCG

Healthcare Global Enterprises Limited

Hospital/Nursing Management/ NSE
Compiled

Auto-generated from filings and public channels — no analyst dossier.

If management delivers what it guided

arithmetic on filed guidance and past valuations · not a price target
HCG
FY26 → FY30 · 4 years of guidance · ~3.7 years from today₹671 today
BEAR
₹119
-82%-38% a yr
7.4% a year · 97.7x exit
BASE
₹203
-70%-28% a yr
12.7% a year · 136.4x exit
BULL
₹767
+14%+4% a yr
17.3% a year · 440x exit
FY27FY28FY29FY30TODAY₹671 today₹767₹119₹203
Where the market has priced it
75x730x today — outside the range582x
  • the guided figure reached earnings through a low-confidence bridge
  • the last 3 years priced this company 28% above its ten-year median (175x vs 136x) — the exit multiple here is the ten-year one, so a sustained re-rating would not be captured
  • at 730x its FY26 earnings the stock already trades above the top of its own ten-year range (440x)
  • the range is unusually wide — read it as the span of management's own claim, not as a forecast
  • this company's own median multiple sits 157% above its filed-industry peers; the scenario uses its own
How these numbers are produced
Earnings baseFY26 fiscal year EPS ₹0.92 (screener)
Guided growth12.7% a year, said on the call of 26-May-2026 · transcript
Read across asoperating: unlabelled growth figure, read as revenue — low confidence
Delivery calibration0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings
Exit multiple97.65x / 136.36x / 440x, this company’s own p20 / median / p80 across 7 filed years
Filed-industry peersmedian 53.12x across 10 peers — the cross-check, not the input
Arithmeticbase EPS × (1 + guided growth × delivery)4 × exit multiple
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.

What management said

from NSE earnings-call filings · extracted, not interpreted
generic growth 15%
And in the medium term, our estimate remains close to the 15% growth projections that we had given earlier.
Call 26-May-2026 · bridge confidence low · transcript PDF