Franchise Expansion And PharmEasy Partnerships Will Secure Future Success

AN
AnalystConsensusTarget
Consensus Narrative from 2 Analysts
Published
26 Jan 25
Updated
31 Jul 25
AnalystConsensusTarget's Fair Value
₹1,355.00
2.7% undervalued intrinsic discount
31 Jul
₹1,318.90
Loading
1Y
75.6%
7D
4.1%

Author's Valuation

₹1.4k

2.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update30 Jul 25
Fair value Increased 33%

The significant upward revision in Thyrocare Technologies’ price target reflects higher consensus revenue growth forecasts, with fair value increasing from ₹1020 to ₹1355.


What's in the News


  • Mr. Alok Kumar Jagnani has been elevated from CFO of Thyrocare Technologies to Group CFO of API Holdings Limited and is proposed to join Thyrocare's Board as a Non-Executive Director; he will step down as CFO.
  • Mr. Vikram Gupta, a Chartered Accountant with over 20 years of experience in finance roles at companies like Rebel Foods, Tata Play Fiber, and Vodafone Idea, has been appointed as Thyrocare's new CFO and Key Managerial Personnel.
  • The board scheduled a meeting to consider and approve the unaudited standalone and consolidated financial results for the quarter ended June 30, 2025.

Valuation Changes


Summary of Valuation Changes for Thyrocare Technologies

  • The Consensus Analyst Price Target has significantly risen from ₹1020 to ₹1355.
  • The Consensus Revenue Growth forecasts for Thyrocare Technologies has significantly risen from 16.1% per annum to 19.3% per annum.
  • The Future P/E for Thyrocare Technologies has risen from 34.98x to 38.41x.

Key Takeaways

  • Rapid network expansion and broader service offerings are increasing test volumes, driving sustained revenue and margin growth through operating leverage and higher-value tests.
  • Focus on quality accreditation, technology, and digital partnerships strengthens market position, improves efficiency, and supports ongoing growth in demand and profitability.
  • Heavy reliance on non-exclusive partnerships, high franchisee churn, limited innovation, import dependency, and shifting technology trends threaten long-term growth, profitability, and competitive positioning.

Catalysts

About Thyrocare Technologies
    Provides diagnostic testing services to patients, laboratories, and hospitals in India.
What are the underlying business or industry changes driving this perspective?
  • Accelerated expansion of Thyrocare's franchise network, especially in Tier 2 and Tier 3 cities, is driving higher test volumes and expanding geographic reach, which is likely to deliver sustained revenue growth and operating leverage, thereby supporting both top-line and margin improvement.
  • Launch of new health packages and specialized diagnostic panels, as well as a notable increase in test menu breadth (including higher-value tests like histopathology and BioFire PCR), supports higher revenue per test and per patient, which is expected to drive earnings growth through mix improvement.
  • Strong execution on quality initiatives-including achieving 100% NABL accreditation nationwide and targeting Six Sigma process standards-differentiates Thyrocare in a regulatory environment that increasingly favors organized, high-quality players, which should facilitate ongoing market share gains and defensibility of EBITDA margins.
  • Rising health awareness, preventive care adoption, and the return to growth in digital healthcare partnerships (e.g., with PharmEasy) are unlocking new demand channels and increasing the addressable market, further boosting test order volumes and supporting future revenue growth visibility.
  • Sustained investment in automation, technology, and rapid turnaround infrastructure enhances process efficiencies and cost competitiveness, which should maintain or improve EBITDA margins and support robust net profit growth as operating scale increases.

Thyrocare Technologies Earnings and Revenue Growth

Thyrocare Technologies Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Thyrocare Technologies's revenue will grow by 19.3% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 14.7% today to 20.9% in 3 years time.
  • Analysts expect earnings to reach ₹2.6 billion (and earnings per share of ₹48.24) by about July 2028, up from ₹1.1 billion today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 38.4x on those 2028 earnings, down from 64.8x today. This future PE is lower than the current PE for the IN Healthcare industry at 48.9x.
  • Analysts expect the number of shares outstanding to decline by 0.95% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 12.55%, as per the Simply Wall St company report.

Thyrocare Technologies Future Earnings Per Share Growth

Thyrocare Technologies Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company's core B2B2C and partnership revenue streams are heavily exposed to customer concentration and lack exclusive arrangements with several key partners, leaving Thyrocare vulnerable to contract renegotiation, churn, and diminished pricing power, which could negatively affect topline stability and long-term revenue growth.
  • There is significant churn within the franchisee network, with 1,000 out of 2,400 new additions dropping off in a single year, indicating possible challenges in franchisee retention, which may undermine network expansion and impact sustainable revenue and earnings growth.
  • Despite recent growth, the majority of test menu expansion has been incremental rather than introducing cutting-edge specialty diagnostics or high-margin tests; this limited innovation and slow shift toward differentiated offerings could increase the risk of commoditization and cap revenue per test and EBITDA growth in the long term.
  • Industry reliance on imported reagents and equipment exposes Thyrocare to currency risk, supply chain disruptions, and potential regulatory pricing pressures on imported inputs, which could erode gross margins and net profitability if global or policy conditions worsen.
  • The sector's rapid technological change-such as the rise of at-home diagnostics, point-of-care devices, and integrated digital health ecosystems-could reduce demand for centralized lab-based testing and diminish the standalone relevance of national lab chains like Thyrocare, impacting long-term revenue and market positioning.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹1355.0 for Thyrocare Technologies based on their expectations of its future earnings growth, profit margins and other risk factors.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹12.3 billion, earnings will come to ₹2.6 billion, and it would be trading on a PE ratio of 38.4x, assuming you use a discount rate of 12.5%.
  • Given the current share price of ₹1299.6, the analyst price target of ₹1355.0 is 4.1% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives