An information platform for unlisted & pre-IPO sharesNot a SEBI-recognised stock exchange or trading platformAll prices are indicative
UnlistedZone
Home › Research › From Dummy Patients to Real Profits: The Maverick Simulation Story
Research18 Mar 2026

From Dummy Patients to Real Profits: The Maverick Simulation Story

Imagine learning surgery without touching a real patient. No risk. No panic. No second chances needed.

That’s exactly the world Maverick Simulation Solutions is building.

A Delhi-based medtech company is quietly turning medical training into a high-tech, simulation-driven experience — and the numbers suggest it’s working.

A) The Business: Selling Practice Before Reality

Maverick Simulation Solutions operates in a niche but fast-growing segment — medical simulation.

Instead of learning on real patients, doctors and nurses train using hyper-realistic simulators.

We’re talking about:

  • Full-body patient simulators

  • Surgical training systems

  • Injection arms and airway trainers

  • Virtual anatomy and dissection tables

And these aren’t cheap toys.

Some high-fidelity systems cost up to ₹5 crore.

B) Not Just Products — Complete Ecosystems

Here’s where Maverick stands out.

It doesn’t just sell equipment. It builds entire simulation labs.

Think of it like this:

  • Hardware (simulators)

  • Software (AR/VR, digital anatomy)

  • Infrastructure (lab setup)

All bundled into a turnkey solution.

Customers?

  • Medical colleges

  • Hospitals

  • Nursing institutes

Revenue isn’t just one-time sales — it’s large, high-ticket institutional deals.

C) The Tech Angle: Where Medicine Meets AR/VR

Maverick combines:

  • In-house R&D

  • Global technology collaborations

  • AR/VR-based training

This puts it in a sweet spot — where healthcare meets immersive technology.

And as medical education modernizes, demand for simulation-based learning is rising globally.

D) The Numbers: A Sudden Explosion

Now comes the interesting part.

Revenue Jump
  • FY24: ₹14.2 crore

  • FY25: ₹136.3 crore

That’s nearly a 10x jump in just one year.

Profitability Surge
  • EBITDA: ₹1.12 crore → ₹61.34 crore

  • PAT: ₹0.94 crore → ₹47.8 crore

Margins expanded massively:

  • EBITDA Margin: 7.89% → 45%

  • Net Profit Margin: 6.62% → 35.07%

This isn’t just growth. It’s explosive operating leverage.

E) What Changed?

A few possibilities explain this sharp jump:

1. Large Order Execution

Simulation labs are high-ticket projects. Even a few big deals can significantly boost revenue.

2. Inventory Normalization

FY24 had negative inventory adjustments. FY25 reversed that trend — improving margins.

3. Scale Benefits

Once R&D is done, incremental sales come at much higher margins.

F) Valuation Snapshot ( Unlisted ) 
  • Market Cap: ₹1007 crore

  • P/E Ratio: 21.07

  • ROE: 49.32%

  • Debt/Equity: 0.24

  • Book Value: ₹217.57

At first glance:

  • High profitability

  • Strong return ratios

  • Low leverage

But the key question remains — is this sustainable?

G) The Big Question: One-Time Spike or Structural Growth?

The business looks promising, but investors need to dig deeper.

Key things to watch:

Order Visibility

Are revenues backed by long-term contracts or one-off deals?

Repeat Demand

Do institutions come back for upgrades and expansions?

Global Expansion

Can Maverick scale beyond India?

Technology Edge

Will AR/VR integration create a long-term moat?

H) The Twist: Profit vs Cash Reality

Here’s where things get interesting.

On paper, Maverick looks like a cash machine.

But the balance sheet and cash flow statement tell a very different story.

The Fuel: Reserves + Borrowings
  • Reserves jumped from ₹21 Cr → ₹92 Cr

  • Borrowings increased from ₹7.8 Cr → ₹23 Cr

This combination gave the company the financial muscle to scale aggressively.

  • Higher reserves = stronger net worth (internal funding)

  • Higher borrowings = external fuel for working capital

Together, they enabled Maverick to execute its ₹136 Cr revenue jump.

The Catch: Cash is Missing

Despite ₹136 Cr revenue, cash at the end of FY25 is just ~₹7 Cr.

Why?

The Receivables Explosion
  • Trade Receivables: ₹5 Cr → ₹105.4 Cr

That means most of the revenue is not cash — it’s credit.

Maverick has essentially:

  • Sold products worth ₹136 Cr

  • But collected only a small portion in cash

The rest is stuck as “money to be received.”

Cash Flow Reality Check
  • Cash Flow from Operations: Negative (~₹-21 Cr)

  • Working Capital Change: ₹-77 Cr

Even after massive profits, the business is burning cash operationally.

What’s Really Happening?

Maverick is funding customer purchases.

Instead of customers paying upfront, the company is:

  • Delivering high-value simulation systems

  • Allowing delayed payments

This creates growth — but at the cost of liquidity.

The Bottom Line

Maverick Simulation Solutions sits at the intersection of:

  • Healthcare

  • Education

  • Deep tech

And its FY25 performance shows what happens when a niche business hits scale.

But here’s the catch —

When growth is this sharp, consistency becomes the real test.

Because in the world of simulations,

predictability matters more than performance.

Quick Snapshot
  • 40+ simulators in portfolio

  • End-to-end simulation lab solutions

  • High-ticket deals (up to ₹5 crore per system)

  • Strong FY25 financial breakout

If Maverick can sustain this momentum, it won’t just train doctors.

It could redefine how medicine is learned altogether.

Disclaimer: This article is for informational purposes only and is not investment advice, nor an offer to buy or sell any security. Unlisted share prices are indicative. Please do your own research or consult a SEBI-registered advisor before investing.
Share this