Healthcare Assignment Worksheet SIE
Healthcare Assignment Worksheet SIE
Healthcare Assignment Worksheet SIE
11 eMedicoz eLearning
12 Buzz4Health eLearning
Doctor Network Size
380,000+
94 specialties
65,000+ daily logins
2,500+ monthly registration
50,000+ case study discussions till date
400,000
1,000+ specialties
220,000+ case study discussions till date
50,000+ doctors
20+ conference coverages
5000+ articles
1000+ quizzes
200,000+
1,300,000
40 publications daily
150,000
2500+ downloads
150+ practice sets
100+ quizzes
Service Portfolio for Doctors
Medical content creation & moderation
New product features for peer to peer engagement and
knowledge sharing
Online CMEs, webinars and competitions
News, Healthcare and Drug Updates
Pharmacovigilance
None India
HQ Location Year of Incorporation Pharma clientele
Pune 2013 As on 2017, 25 digital marketing
projects with 17 reputed pharma
players including Lupin, Eli Lilly &
Co., Dr. Reddy's, Cipla, Novartis, GSK,
Merck, Piramal, Sanofi and Sun
Pharma
Thane 2014
Ahmedabad 2014
Bangalore 2014
Pune 2015
Mumbai 2001
Course fees
Course fees
Company Name Year of Incorporation Funding Amount Funding Year
Docplexus 2013 $ 705,000 2015
20 $ 162,100 31-Dec-17
$ 94,400 31-Dec-17
8 $ 5,800,000 31-Dec-18
$ 35,000,000
Estd. Employee Strength Date Valuation Valuation Year
140 a/c to LinkedIn 31-Dec-20 $ 6,000,000 1-Aug-16
106
37 2-Feb-18 $ 4,700,000 19-Nov-15
193 31-Dec-20
38
M&A Deal
Acquired by M3
(All values in mn) 2018 2019 2020 2021
Sales $ 11.6 $ 17.4 $ 26.1 $ 39.2
Annual growth 50% 50% 50%
EBITDA $ 1.74 $ 2.61 $ 3.92 $ 5.87
Depreciation $ 0.58 $ 0.87 $ 1.31 $ 1.96
PBT $ 1.16 $ 1.74 $ 2.61 $ 3.92
Taxes $ 0.29 $ 0.44 $ 0.65 $ 0.98
PAT $ 0.87 $ 1.31 $ 1.96 $ 2.94
Capex $ 0.58 $ 0.87 $ 1.31 $ 1.96
Change in WC $ 0.12 $ 0.17 $ 0.26 $ 0.39
Free Cash Flow $ 0.75 $ 1.13 $ 1.70 $ 2.54
PV of FCF
Terminal value $ 6.13
PV of Terminal Value $ 1.19
Net Present Value $ 45.95
Debt $ 0.71
Value $ 45.24
Assumptions
Annual revenue growth rate range
Under $50mn 50%
$50mn to $150mn 30%
$150mn $1bn 25%
Breakeven 5 yrs
Average annual EBITDA margin 15%
Depreciation 5%
Tax rate 25%
Capex as % of revenue 5%
Change in WC as % of Revenue 1%
Discounted rate 20%
Terminal growth 3%
2022 2023 2024 2025 2026 2027 2028
$ 58.7 $ 76.3 $ 99.2 $ 129.0 $ 161.3 $ 201.6 $ 252.0
50% 30% 30% 30% 25% 25% 25%
$ 8.81 $ 11.45 $ 14.89 $ 19.35 $ 24.19 $ 30.24 $ 37.80
$ 2.94 $ 3.82 $ 4.96 $ 6.45 $ 8.06 $ 10.08 $ 12.60
$ 5.87 $ 7.63 $ 9.92 $ 12.90 $ 16.13 $ 20.16 $ 25.20
$ 1.47 $ 1.91 $ 2.48 $ 3.23 $ 4.03 $ 5.04 $ 6.30
$ 4.40 $ 5.73 $ 7.44 $ 9.68 $ 12.10 $ 15.12 $ 18.90
$ 2.94 $ 3.82 $ 4.96 $ 6.45 $ 8.06 $ 10.08 $ 12.60
$ 0.59 $ 0.76 $ 0.99 $ 1.29 $ 1.61 $ 2.02 $ 2.52
$ 3.82 $ 4.96 $ 6.45 $ 8.39 $ 10.48 $ 13.10 $ 16.38
$ 3.82 $ 4.14 $ 4.48 $ 4.85 $ 5.06 $ 5.27 $ 5.49
2029 2030
$ 315.0 $ 393.7
25% 25%
$ 47.25 $ 59.06
$ 15.75 $ 19.69
$ 31.50 $ 39.37
$ 7.87 $ 9.84
$ 23.62 $ 29.53
$ 15.75 $ 19.69
$ 3.15 $ 3.94
$ 20.47 $ 25.59
$ 5.71 $ 5.95
https://www.crunchbase.com/organization/docplexus/people
https://www.prnewswire.com/in/news-releases/docplexus-indias-leading-social-network-for-doctors-is-now-17500
http://www.businessworld.in/article/Docplexus-Surpasses-250-000-Members-Retains-Position-as/01-11-2017-1301
https://www.sundayguardianlive.com/health-wellness/7887-why-digitisation-medical-sector-good-our-health
https://www.vccircle.com/exclusive-online-platform-doctors-healthkumbh-gets-seed-funding/
https://www.linkedin.com/company/docplexus-online-services-pvt-ltd-/
https://pharmabuzz.docplexus.com/home
https://www.linkedin.com/pulse/bridging-pharma-doctor-communication-gap-docplexus-survey-chandra/
https://www.prnewswire.com/in/news-releases/docplexus-surpasses-250000-members-retains-position-as-indias-l
https://www.quora.com/What-is-business-model-of-Docplexus
https://curofy.com/
https://tracxn.com/d/companies/curofy.com
https://inc42.com/startups/just-networking-app-doctors-curofy-creating-robust-healthcare-support-system-india/
https://www.indiantelevision.com/mam/marketing/mam/how-digital-technologies-are-reshaping-pharma-marketin
https://www.vccircle.com/exclusive-investor-roundglass-partners-takes-over-doctor-networking-app-curofy/
https://economictimes.indiatimes.com/small-biz/startups/newsbuzz/curofy-to-expand-into-middle-east-triple-its-te
https://emedicoz.com/web/home
https://www.emedinexus.com/index.php
http://bwdisrupt.businessworld.in/article/eMediNexus-A-Doctor-s-Networking-Platform-to-Sharpen-Their-Clinical-S
http://www.ijcpgroup.com/#home
https://www.apollo.io/companies/IJCP-Group/54a11df869702da10fff4701?chart=count
https://www.tofler.in/ijcp-publications-limited/company/U74899DL1990PLC040142
https://yourstory.com/2016/07/buzz4health/amp
https://www.buzz4health.com/pages/home
https://docintosh.com/
https://yourstory.com/2015/03/plexusmd-job-portal-for-doctors/amp
https://www.expresshealthcare.in/news/eris-lifesciences-and-plexusmd-come-up-with-saarthi/412456/
https://yourstory.com/2016/09/curofy-growth/amp
https://www.medianama.com/2019/01/223-lybrate-launches-goodmd/
https://www.biospectrumindia.com/news/74/12355/lybrate-launches-goodmd.html
https://etactics.com/blog/social-media-and-healthcare-statistics#Usage-by-Doctors
https://growjo.com/company/Docplexus
more%20than%2040%2C000,4000%20%2B%20unique%20doctor%20visits%20daily.
Company Name Doctor base Services for doctors Services for Pharma Presence
Curofy* 2 1 1 1
Dailyrounds* 1 3 2 2
Docplexus 3 3 1 2
PlexusMD 4 3 2 2
Healthpole 7 2 1 2
eMediNexus 6 3 1 2
GoodMD 5 4 2 2
Docintosh 7 3 1 2
Funding status Revenue Sustainability Total
1 3 1 10
1 1 1 11
1 2 1 13
1 4 1 17
2 5 1 20
2 5 2 21
1 5 2 21
2 5 1 21