DSE : JHRML
JMI Hospital Requisite Manufacturing Limited — Financial statements
Orthopedic, Prosthetic, and Surgical Appliances and Supplies · Bangladesh
Last price 38.5 BDT (At close: Oct 29, 2026) · Market cap 4.82B
Latest research: JMI Hospital Requisite financial analysis: EPS down to BDT 0.71, hospital losses and BDT 745m group loans (Oct 2026) · JMI Hospital Requisite: device sales fell 10.7% in FY2025 and a new hospital cut FY2026 EPS to BDT 0.71; BDT 745m is lent to sister companies
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Technical report: trend, RSI, support and resistance, charts
Financial statements
JMI Hospital Requisite Manufacturing Limited (JHRML) reported revenue of 1.59B BDT (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year July - June; amounts in BDT.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 1.59B | 1.67B | 1.87B | 1.85B | 1.80B | 1.73B |
| Cost of Revenue | 1.10B | 1.15B | 1.29B | 1.27B | 1.24B | 1.11B |
| Gross Profit | 495.50M | 516.83M | 578.24M | 578.58M | 564.29M | 619.43M |
| Selling, General & Admin | 282.15M | 149.41M | 152.34M | 145.16M | 134.28M | 127.45M |
| Other Operating Expenses | 506.53K | 634.91K | 897.06K | 592.71K | 444.22K | 394.67K |
| Operating Expenses | 282.66M | 150.05M | 153.23M | 145.75M | 134.73M | 127.85M |
| Operating Income | 212.84M | 366.78M | 425.01M | 432.82M | 429.57M | 491.58M |
| Interest Expense | -43.02M | -55.30M | -70.75M | -73.34M | -99.28M | -112.18M |
| Interest & Investment Income | 660.04K | 2.23M | 8.54M | 14.21M | 7.02M | 935.68K |
| Currency Exchange Gain (Loss) | 44.18K | 44.18K | 510.62K | -136.17K | ||
| Other Non Operating Income (Expenses) | 360.91K | 3.90M | 3.37M | 3.30M | 3.30M | 2.41M |
| EBT Excluding Unusual Items | 170.88M | 317.65M | 366.68M | 376.99M | 340.61M | 382.62M |
| Pretax Income | 170.88M | 317.65M | 366.68M | 376.99M | 340.61M | 382.62M |
| Income Tax Expense | 77.14M | 84.53M | 73.57M | 74.70M | 15.59M | 157.61M |
| Earnings From Continuing Operations | 93.75M | 233.13M | 293.11M | 302.29M | 325.02M | 225.00M |
| Minority Interest in Earnings | 28.51M | 50.36K | 20.18K | |||
| Net Income | 122.26M | 233.18M | 293.13M | 302.29M | 325.02M | 225.00M |
| Net Income to Common | 122.26M | 233.18M | 293.13M | 302.29M | 325.02M | 225.00M |
| Shares Outstanding (Basic) | 125.29M | 125.29M | 125.29M | 125.29M | 99.96M | 90.00M |
| Shares Outstanding (Diluted) | 125.29M | 125.29M | 125.29M | 125.29M | 99.96M | 90.00M |
| EPS (Basic) | 0.98 | 1.86 | 2.34 | 2.41 | 3.25 | 2.50 |
| EPS (Diluted) | 0.98 | 1.86 | 2.34 | 2.41 | 3.25 | 2.50 |
| Free Cash Flow | -50.21M | -97.81M | 124.11M | 117.67M | 243.49M | 43.83M |
| Free Cash Flow Per Share | -0.40 | -0.78 | 0.99 | 0.94 | 2.44 | 0.49 |
| Dividend Per Share | 0.50 | 0.50 | 1.00 | 0.50 | 1.25 | |
| Gross Margin | 31.13% | 30.93% | 30.92% | 31.24% | 31.32% | 35.79% |
| Operating Margin | 13.37% | 21.95% | 22.73% | 23.37% | 23.84% | 28.40% |
| Profit Margin | 7.68% | 13.96% | 15.67% | 16.32% | 18.04% | 13.00% |
| Free Cash Flow Margin | -3.15% | -5.85% | 6.64% | 6.35% | 13.51% | 2.53% |
| EBITDA | 344.03M | 507.06M | 570.48M | 587.04M | 594.37M | 673.16M |
| EBITDA Margin | 21.61% | 30.35% | 30.50% | 31.70% | 32.99% | 38.89% |
| D&A For EBITDA | 131.19M | 140.28M | 145.47M | 154.22M | 164.80M | 181.58M |
| EBIT | 212.84M | 366.78M | 425.01M | 432.82M | 429.57M | 491.58M |
| EBIT Margin | 13.37% | 21.95% | 22.73% | 23.37% | 23.84% | 28.40% |
| Effective Tax Rate | 45.14% | 26.61% | 20.06% | 19.82% | 4.58% | 41.19% |
| Advertising Expenses | 7.20M | 9.39M | 9.82M | 8.57M | 6.29M |
Balance sheet
Fiscal year July - June; amounts in BDT.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 144.80M | 166.16M | 322.82M | 509.26M | 571.26M | 120.17M |
| Short-Term Investments | 3.08M | 2.94M | 90.24M | 2.72M | 2.67M | 13.02M |
| Cash & Short-Term Investments | 147.87M | 169.10M | 413.06M | 511.98M | 573.93M | 133.19M |
| Accounts Receivable | 857.55M | 789.82M | 748.62M | 697.76M | 678.82M | 622.65M |
| Receivables | 1.69B | 1.54B | 1.45B | 1.30B | 1.32B | 1.31B |
| Inventory | 1.01B | 941.36M | 832.24M | 733.15M | 697.27M | 637.42M |
| Other Current Assets | 817.77M | 767.98M | 733.65M | 696.53M | 701.00M | 732.92M |
| Total Current Assets | 3.66B | 3.41B | 3.43B | 3.24B | 3.29B | 2.82B |
| Property, Plant & Equipment | 2.57B | 2.50B | 2.25B | 2.22B | 2.03B | 2.03B |
| Other Long-Term Assets | -1.00 | |||||
| Total Assets | 6.25B | 5.91B | 5.68B | 5.46B | 5.32B | 4.85B |
| Accounts Payable | 115.37M | 19.77M | 9.84M | 7.98M | 7.48M | 8.00M |
| Accrued Expenses | 57.92M | 41.92M | 52.34M | 51.59M | 47.33M | 128.27M |
| Short-Term Debt | 870.16M | 824.36M | 830.19M | 785.22M | 630.86M | 832.77M |
| Current Portion of Long-Term Debt | 17.75M | 78.22M | 135.98M | 128.40M | 230.63M | 228.14M |
| Current Portion of Leases | 1.44M | 1.44M | 962.79K | 5.37M | 9.09M | |
| Current Income Taxes Payable | 71.24M | 51.67M | 15.99M | 8.91M | 13.48M | 54.10M |
| Other Current Liabilities | 25.17M | 37.66M | 39.48M | 73.75M | 67.01M | 72.27M |
| Total Current Liabilities | 1.16B | 1.06B | 1.08B | 1.06B | 1.00B | 1.33B |
| Long-Term Debt | 227.55M | 153.57M | 147.65M | 246.28M | 286.93M | 466.37M |
| Long-Term Leases | 33.99M | 6.12M | 486.03K | 1.56M | 3.38M | 9.19M |
| Long-Term Deferred Tax Liabilities | 122.62M | 129.84M | 127.35M | 136.34M | 146.44M | 207.51M |
| Other Long-Term Liabilities | 1.00 | 1.00 | -1.00 | |||
| Total Liabilities | 1.54B | 1.34B | 1.36B | 1.44B | 1.44B | 2.02B |
| Common Stock | 1.25B | 1.25B | 1.25B | 1.25B | 1.25B | 900.00M |
| Additional Paid-In Capital | 1.21B | 1.21B | 1.21B | 1.21B | 1.21B | 840.00M |
| Retained Earnings | 1.80B | 1.76B | 1.61B | 1.37B | 1.23B | 898.43M |
| Comprehensive Income & Other | 184.02M | 185.92M | 188.01M | 190.71M | 193.16M | 196.07M |
| Total Common Equity | 4.44B | 4.40B | 4.25B | 4.02B | 3.88B | 2.83B |
| Minority Interest | 262.90M | 166.51M | 69.98M | |||
| Shareholders' Equity | 4.71B | 4.57B | 4.32B | 4.02B | 3.88B | 2.83B |
| Total Liabilities & Equity | 6.25B | 5.91B | 5.68B | 5.46B | 5.32B | 4.85B |
| Total Debt | 1.15B | 1.06B | 1.11B | 1.16B | 1.16B | 1.55B |
| Net Cash (Debt) | -1.00B | -894.62M | -701.25M | -650.45M | -583.23M | -1.41B |
| Net Cash Per Share | -8.01 | -7.14 | -5.60 | -5.19 | -5.83 | -15.69 |
| Filing Date Shares Outstanding | 125.29M | 125.29M | 125.29M | 125.29M | 125.29M | 90.00M |
| Total Common Shares Outstanding | 125.29M | 125.29M | 125.29M | 125.29M | 125.29M | 90.00M |
| Working Capital | 2.50B | 2.36B | 2.35B | 2.18B | 2.29B | 1.48B |
| Book Value Per Share | 35.47 | 35.14 | 33.95 | 32.12 | 30.98 | 31.49 |
| Tangible Book Value | 4.43B | 4.40B | 4.25B | 4.02B | 3.88B | 2.83B |
| Tangible Book Value Per Share | 35.33 | 35.14 | 33.95 | 32.12 | 30.98 | 31.49 |
| Land | 402.60M | 378.23M | 378.23M | 378.18M | 376.17M | 278.70M |
| Buildings | 484.00M | 484.00M | 483.53M | 481.73M | 481.23M | 452.76M |
| Machinery | 2.08B | 2.00B | 1.97B | 1.90B | 1.86B | 1.83B |
| Construction In Progress | 713.60M | 756.84M | 408.84M | 307.07M |
Cash flow statement
Fiscal year July - June; amounts in BDT.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 122.26M | 233.18M | 293.13M | 302.29M | 325.02M | 225.00M |
| Depreciation & Amortization | 235.56M | 140.28M | 145.47M | 154.22M | 164.80M | 183.61M |
| Other Operating Activities | 216.35M | 93.35M | 68.85M | 58.66M | -2.39M | 143.13M |
| Change in Accounts Receivable | -109.23M | -41.50M | -50.20M | -19.50M | -56.50M | -160.37M |
| Change in Inventory | -178.76M | -28.78M | -8.12M | -37.16M | -39.17M | -108.68M |
| Change in Accounts Payable | 125.67M | 12.78M | 10.58M | 5.45M | -1.40M | -4.79M |
| Change in Other Net Operating Assets | -178.02M | -117.48M | -164.57M | 92.64K | 35.10M | -4.12M |
| Operating Cash Flow | 233.82M | 291.83M | 295.14M | 464.05M | 425.46M | 273.80M |
| Capital Expenditures | -284.03M | -389.64M | -171.04M | -346.37M | -181.97M | -229.96M |
| Cash Acquisitions | -66.87M | -169.90M | -130.00M | |||
| Investment in Securities | -470.53K | 87.57M | -87.78M | 106.88K | 10.14M | -395.69K |
| Other Investing Activities | -23.60M | -39.71M | -104.44M | 37.75M | 50.69M | 145.28M |
| Investing Cash Flow | -374.97M | -511.68M | -493.26M | -308.51M | -121.14M | -85.08M |
| Short-Term Debt Issued | 44.97M | 154.36M | 118.76M | |||
| Long-Term Debt Issued | 7.07M | |||||
| Total Debt Issued | 58.48M | 7.07M | 44.97M | 154.36M | 118.76M | |
| Short-Term Debt Repaid | -5.83M | -201.91M | ||||
| Long-Term Debt Repaid | -51.83M | -93.09M | -149.10M | -186.48M | -65.45M | |
| Lease Payments | -2.00M | -1.07M | -972.10K | -1.18M | -1.94M | |
| Total Debt Repaid | -41.58M | -57.66M | -93.09M | -149.10M | -388.39M | -65.45M |
| Net Debt Issued (Repaid) | 16.89M | -50.59M | -48.11M | 5.26M | -388.39M | 53.31M |
| Issuance of Common Stock | 80.92M | 125.00M | 198.00M | 750.00M | ||
| Common Dividends Paid | -46.56M | -79.15M | -69.41M | -145.64M | -8.16M | -86.08M |
| Other Financing Activities | 76.72M | 69.89M | -70.79M | -77.17M | -206.68M | -112.65M |
| Financing Cash Flow | 127.97M | 65.15M | 9.68M | -217.54M | 146.77M | -145.42M |
| Foreign Exchange Rate Adjustments | 44.18K | 44.18K | ||||
| Miscellaneous Cash Flow Adjustments | 1.00 | -1.00 | -1.00 | 1.00 | ||
| Net Cash Flow | -13.13M | -154.66M | -188.44M | -62.01M | 451.09M | 43.30M |
| Free Cash Flow | -50.21M | -97.81M | 124.11M | 117.67M | 243.49M | 43.83M |
| Free Cash Flow Margin | -3.15% | -5.85% | 6.64% | 6.35% | 13.51% | 2.53% |
| Free Cash Flow Per Share | -0.40 | -0.78 | 0.99 | 0.94 | 2.44 | 0.49 |
| Levered Free Cash Flow | -14.20M | -245.67M | -120.24M | 26.85M | 28.53M | -133.02M |
| Unlevered Free Cash Flow | 12.69M | -211.11M | -76.03M | 72.69M | 90.58M | -62.91M |
| Free Cash Flow After Leases | -52.20M | -97.81M | 123.03M | 116.70M | 242.31M | 41.89M |
| Cash Interest Paid | 46.19M | 54.81M | 70.64M | 73.34M | 179.28M | 112.18M |
| Cash Income Tax Paid | 50.37M | 46.38M | 75.45M | 89.39M | 117.26M | 127.13M |
| Change in Working Capital | -340.34M | -174.98M | -212.31M | -51.11M | -61.97M | -277.95M |
Ratios
Fiscal year July - June; amounts in BDT.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 4.82B | 5.88B | 8.86B | 10.00B | 10.29B | |
| Enterprise Value | 6.09B | 6.95B | 9.59B | 10.59B | 10.78B | |
| Last Close Price | 38.50 | 46.38 | 68.59 | 76.87 | 77.74 | |
| PE Ratio | 39.46 | 25.20 | 30.22 | 33.08 | 31.65 | |
| PS Ratio | 3.03 | 3.52 | 4.74 | 5.40 | 5.71 | |
| PB Ratio | 1.02 | 1.29 | 2.05 | 2.48 | 2.65 | |
| P/TBV Ratio | 1.09 | 1.33 | 2.08 | 2.48 | 2.65 | |
| P/FCF Ratio | 71.38 | 84.97 | 42.25 | |||
| P/OCF Ratio | 20.63 | 20.14 | 30.01 | 21.55 | 24.18 | |
| EV/Sales Ratio | 3.83 | 4.16 | 5.13 | 5.72 | 5.98 | |
| EV/EBITDA Ratio | 17.55 | 13.72 | 16.81 | 18.04 | 18.13 | |
| EV/EBIT Ratio | 28.61 | 18.96 | 22.57 | 24.47 | 25.08 | |
| EV/FCF Ratio | 77.28 | 90.01 | 44.25 | |||
| Debt / Equity Ratio | 0.24 | 0.23 | 0.26 | 0.29 | 0.30 | 0.55 |
| Debt / EBITDA Ratio | 3.32 | 2.10 | 1.95 | 1.98 | 1.95 | 2.29 |
| Debt / FCF Ratio | 8.98 | 9.88 | 4.75 | 35.26 | ||
| Net Debt / Equity Ratio | 0.21 | 0.20 | 0.16 | 0.16 | 0.15 | 0.50 |
| Net Debt / EBITDA Ratio | 2.92 | 1.76 | 1.23 | 1.11 | 0.98 | 2.10 |
| Net Debt / FCF Ratio | -19.98 | -9.15 | 5.65 | 5.53 | 2.40 | 32.22 |
| Asset Turnover | 0.26 | 0.29 | 0.34 | 0.34 | 0.35 | 0.36 |
| Inventory Turnover | 1.19 | 1.30 | 1.65 | 1.78 | 1.85 | 1.91 |
| Quick Ratio | 0.87 | 0.91 | 1.07 | 1.15 | 1.25 | 0.57 |
| Current Ratio | 3.16 | 3.23 | 3.17 | 3.07 | 3.28 | 2.11 |
| Return on Equity (ROE) | 2.04% | 5.24% | 7.02% | 7.65% | 9.68% | 8.13% |
| Return on Assets (ROA) | 2.20% | 3.95% | 4.76% | 5.02% | 5.28% | 6.48% |
| Return on Invested Capital (ROIC) | 2.05% | 5.13% | 7.00% | 7.60% | 9.41% | 6.93% |
| Return on Capital Employed (ROCE) | 4.20% | 7.50% | 9.20% | 9.80% | 9.90% | 14.00% |
| Earnings Yield | 2.53% | 3.97% | 3.31% | 3.02% | 3.16% | |
| FCF Yield | -1.04% | -1.67% | 1.40% | 1.18% | 2.37% | |
| Dividend Yield | 1.30% | 1.07% | 1.41% | 0.63% | 1.52% | |
| Payout Ratio | 38.09% | 33.94% | 23.68% | 48.18% | 2.51% | 38.26% |
| Buyback Yield / Dilution | -25.35% | -11.07% | ||||
| Total Shareholder Return | 1.30% | 1.07% | 1.41% | -24.72% | -9.54% |