AcquiWorth Deal Sheet · L-3107
CPAP-licensed diagnostic lab, 2 locations, walk-in 850/day
Clinics & Labs · Hyderabad, Telangana · Est. 2015 · 23 staff
- Asking price
- ₹4.50Cr
- Worth verdict
- Closer look advised
- Health score
- 67/100
- Badge
- CA Verified
Worth
A few items deserve a closer look with your CA before you move forward. They're listed under Verification.
Normalised annual profit ₹51.7L · value band ₹1.40Cr to ₹1.86Cr · asset floor ₹1.40Cr
| Factor | Score | Why |
|---|---|---|
| Quality of earnings | 95 | revenue confidence 95/100 from T1/T2 checks |
| 3-yr profit trend | 40 | 2%/yr |
| Liquidity | 44 | 40 days cash on hand |
| Asset backing | 90 | asset floor vs multiple-based value |
| Customer concentration | 89 | top customer 9% of revenue |
| Owner dependency | 39 | owner drives 55% of revenue |
| Regulatory / lease risk | 100 | 5yr lease, licenses current |
| Forensic flags | 20 | 2 to review, 2 priority |
| Profitability vs price | 77 | yield 11%/yr on asking price |
Payback
Optimistic 128 months, base 166 months, pessimistic 237 months. No breakeven inside 36 months.
- Upfront total ₹4.77Cr (price + closing + working capital)
- Owner-dependency haircut 33% applied to sustainable profit
- Profit compounds at 4%/yr in the curve
Verification
Integrity 85/100 · revenue confidence 95/100
- Owner dependency (high): 55% of revenue is driven personally by the owner
- Open litigation (high): 1 open case may transfer with the business
Generated from seller-provided financials. Advisory, not investment advice. Sample data while we prepare for launch.