Case 004Financial statement analysisCore
Two hospital chains earn 16% and 12% on equity. Run a DuPont on both, explain the gap, and say which lever the weaker one should pull.
1The situation
Arundhara Hospitals: revenue Rs 1,200 crore, net income Rs 120 crore, total assets Rs 1,500 crore, equity Rs 750 crore. It runs 830 beds at 72% occupancy with an average revenue per occupied bed of Rs 55,000 a day.
Medhavi Health: revenue Rs 900 crore, net income Rs 72 crore, total assets Rs 1,800 crore, equity Rs 600 crore. It runs 980 beds at 60% occupancy with an average revenue per occupied bed of Rs 42,000 a day.
2Your task
Break each return on equity into margin, turnover and leverage, explain the 16% against 12% gap, and recommend the lever Medhavi's management should work on.
Quick check
Which component explains most of Medhavi's lower ROE?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
Medhavi's problem is asset turnover: 0.5x against Arundhara's 0.8x, because each bed earns far less, not because beds cost more. Margin is 8% against 10%, a smaller gap, and Medhavi's 3.0x leverage against 2.0x is already hiding part of the weakness. The lever is occupancy and revenue per occupied bed; borrowing more would close the ROE gap on paper while making the hospital riskier.
Step 1What does a DuPont split actually tell you?
Return on equity can be high for three very different reasons: the business keeps a lot of each rupee of sales, it turns its assets into sales quickly, or it borrows heavily. Two tea stalls can each make Rs 1,000 a day, one by charging more per cup and one by serving twice the customers from the same cart. The DuPont identityReturn on equity written as net margin times asset turnover times leverage, so you can see which of the three drives it. separates those reasons, and they call for different fixes.
| NI / Rev | net margin: profit kept from each rupee of revenue |
| Rev / Assets | asset turnover: revenue earned on each rupee of assets |
| Assets / Equity | leverage: assets carried on each rupee of shareholders' money |
Step 2Why is Medhavi's turnover so low?
Translate the ratio into hospital language. Assets per bed are almost identical, Rs 1.81 crore against Rs 1.84 crore, so Medhavi did not overbuild. The gap is revenue per bed: Rs 1.45 crore a year at Arundhara against Rs 0.92 crore at Medhavi, because Medhavi fills 60% of its beds against 72% and earns Rs 42,000 a day per occupied bed against Rs 55,000. Revenue per occupied bed, ARPOBAverage revenue per occupied bed per day: inpatient revenue divided by occupied bed-days. It rises with case mix, such as more surgery and specialty care., mostly reflects case mix, more cardiac and oncology work, less general medicine.
Step 3Which lever should Medhavi pull?
Run each lever through the identity. Raising occupancy to 72% at today's ARPOB lifts revenue to Rs 1,082 crore and turnover to 0.60x, so ROE reaches 14.4% even at an 8% margin. Because a hospital's doctors, nurses and buildings are largely fixed, fuller beds also lift the margin; at 10%, ROE reaches 18.0%, above Arundhara. Borrowing until leverage is 4.0x also produces 16%, but it is the same underused hospital with more interest to pay and less room for a bad year.
Say the limits. A simple DuPont ignores that new debt adds interest, which would pull the borrowed 16% lower. Net income is after tax and interest, so the clean comparison of operations uses return on assets or operating return on capital. And occupancy is not free: it comes from doctor recruitment, insurer tie-ups and referral networks, which take two to three years. The recommendation is a direction with a measurable target, beds filled and revenue per occupied bed, not a promise of a number.
Where candidates lose it
Candidates compute ROE, see 16% against 12%, and recommend that Medhavi improve margins, because margin is the ratio everyone remembers. The tree shows turnover is the bigger gap, and the bed numbers show why.
The other miss is praising Medhavi's leverage as efficient use of capital. Higher leverage on a weaker asset base is the part of the 12% that should worry a lender most.
What the interviewer asks next
- How would you adjust this comparison if Medhavi leases its buildings and Arundhara owns them?
- What does occupancy above 85% do to a hospital's quality and margin?
- Which ratio would a lender look at first, and why?
Asked at Credit Suisse, Investment Banking, Mumbai, 2020 (Wall Street Oasis): Asked me to provide specific metrices about the industry (Hospitals). Asked to do a du pont analysis for a Hospital asset.
Company names and figures are illustrative.
