THEMIS MEDICARE
|
THEMIS MEDICARE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr | ₹9.19 Cr |
Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Equity - Issued | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr | ₹9.19 Cr |
Equity Paid Up | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr | ₹9.19 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | ₹0.07 Cr | ₹0.24 Cr | ₹0.37 Cr | ₹0.49 Cr |
Total Reserves | ₹368 Cr | ₹330 Cr | ₹278 Cr | ₹209 Cr | ₹173 Cr |
Securities Premium | ₹36 Cr | ₹36 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Capital Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
Profit & Loss Account Balance | ₹232 Cr | ₹193 Cr | ₹141 Cr | ₹72 Cr | ₹36 Cr |
General Reserves | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
Other Reserves | ₹33 Cr | ₹34 Cr | ₹34 Cr | ₹35 Cr | ₹35 Cr |
Reserve excluding Revaluation Reserve | ₹368 Cr | ₹330 Cr | ₹278 Cr | ₹209 Cr | ₹173 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹378 Cr | ₹339 Cr | ₹287 Cr | ₹219 Cr | ₹183 Cr |
Minority Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹21 Cr | ₹19 Cr | ₹11 Cr | ₹5.73 Cr | ₹0.09 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹28 Cr | ₹21 Cr | ₹12 Cr | ₹5.70 Cr | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-6.41 Cr | ₹-2.01 Cr | ₹-1.26 Cr | ₹0.03 Cr | ₹0.09 Cr |
Unsecured Loans | ₹5.59 Cr | ₹9.83 Cr | ₹13 Cr | ₹16 Cr | ₹12 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | ₹9.42 Cr | ₹11 Cr | ₹8.41 Cr | ₹14 Cr | ₹6.99 Cr |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | ₹-3.83 Cr | ₹-1.54 Cr | ₹4.56 Cr | ₹2.69 Cr | ₹4.77 Cr |
Deferred Tax Assets / Liabilities | ₹7.39 Cr | ₹6.94 Cr | ₹6.47 Cr | ₹0.95 Cr | ₹-4.57 Cr |
Deferred Tax Assets | ₹8.38 Cr | ₹8.38 Cr | ₹8.38 Cr | ₹14 Cr | ₹20 Cr |
Deferred Tax Liability | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹16 Cr |
Other Long Term Liabilities | - | - | ₹0.42 Cr | ₹1.18 Cr | ₹0.23 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | - | - | - | - |
Total Non-Current Liabilities | ₹34 Cr | ₹35 Cr | ₹31 Cr | ₹24 Cr | ₹7.51 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹47 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr |
Sundry Creditors | ₹47 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr | ₹30 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹50 Cr | ₹40 Cr | ₹30 Cr | ₹39 Cr | ₹47 Cr |
Bank Overdraft / Short term credit | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.64 Cr | ₹5.39 Cr |
Advances received from customers | - | - | - | ₹9.42 Cr | - |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | ₹0.44 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹0.17 Cr | ₹0.05 Cr |
Other Liabilities | ₹50 Cr | ₹40 Cr | ₹30 Cr | ₹29 Cr | ₹41 Cr |
Short Term Borrowings | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹57 Cr | ₹77 Cr |
Secured ST Loans repayable on Demands | ₹37 Cr | ₹39 Cr | ₹33 Cr | ₹42 Cr | ₹59 Cr |
Working Capital Loans- Sec | ₹37 Cr | ₹39 Cr | ₹33 Cr | ₹42 Cr | ₹59 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-27 Cr | ₹-29 Cr | ₹-23 Cr | ₹-28 Cr | ₹-41 Cr |
Short Term Provisions | ₹19 Cr | ₹20 Cr | ₹19 Cr | ₹1.49 Cr | ₹1.66 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹17 Cr | ₹18 Cr | ₹17 Cr | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.57 Cr | ₹2.39 Cr | ₹1.86 Cr | ₹1.49 Cr | ₹1.66 Cr |
Total Current Liabilities | ₹164 Cr | ₹149 Cr | ₹124 Cr | ₹128 Cr | ₹155 Cr |
Total Liabilities | ₹576 Cr | ₹524 Cr | ₹442 Cr | ₹371 Cr | ₹345 Cr |
ASSETS | |||||
Gross Block | ₹239 Cr | ₹221 Cr | ₹192 Cr | ₹172 Cr | ₹147 Cr |
Less: Accumulated Depreciation | ₹71 Cr | ₹59 Cr | ₹48 Cr | ₹39 Cr | ₹31 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹168 Cr | ₹162 Cr | ₹144 Cr | ₹133 Cr | ₹116 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.60 Cr | ₹2.60 Cr | ₹2.56 Cr | ₹2.47 Cr | ₹7.54 Cr |
Non Current Investments | ₹89 Cr | ₹70 Cr | ₹56 Cr | ₹45 Cr | ₹35 Cr |
Long Term Investment | ₹89 Cr | ₹70 Cr | ₹56 Cr | ₹45 Cr | ₹35 Cr |
Quoted | ₹52 Cr | ₹39 Cr | ₹29 Cr | ₹21 Cr | ₹14 Cr |
Unquoted | ₹37 Cr | ₹31 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr |
Long Term Loans & Advances | ₹12 Cr | ₹13 Cr | ₹6.90 Cr | ₹2.83 Cr | ₹2.91 Cr |
Other Non Current Assets | ₹0.93 Cr | ₹1.82 Cr | ₹3.84 Cr | ₹2.31 Cr | ₹2.62 Cr |
Total Non-Current Assets | ₹273 Cr | ₹249 Cr | ₹214 Cr | ₹186 Cr | ₹165 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹71 Cr | ₹69 Cr | ₹61 Cr | ₹58 Cr | ₹55 Cr |
Raw Materials | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹8.96 Cr |
Work-in Progress | ₹13 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr |
Finished Goods | ₹32 Cr | ₹32 Cr | ₹22 Cr | ₹26 Cr | ₹24 Cr |
Packing Materials | ₹8.51 Cr | ₹6.83 Cr | ₹7.01 Cr | ₹6.30 Cr | ₹6.18 Cr |
Stores  and Spare | ₹0.09 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.19 Cr | ₹0.15 Cr |
Other Inventory | ₹0.99 Cr | ₹0.27 Cr | ₹0.78 Cr | ₹0.34 Cr | ₹1.06 Cr |
Sundry Debtors | ₹178 Cr | ₹145 Cr | ₹101 Cr | ₹78 Cr | ₹102 Cr |
Debtors more than Six months | ₹46 Cr | ₹33 Cr | ₹16 Cr | ₹29 Cr | - |
Debtors Others | ₹132 Cr | ₹112 Cr | ₹85 Cr | ₹49 Cr | ₹102 Cr |
Cash and Bank | ₹19 Cr | ₹19 Cr | ₹26 Cr | ₹25 Cr | ₹5.30 Cr |
Cash in hand | ₹0.03 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.04 Cr |
Balances at Bank | ₹19 Cr | ₹19 Cr | ₹26 Cr | ₹25 Cr | ₹5.26 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹7.44 Cr | ₹6.68 Cr | ₹5.94 Cr | ₹5.89 Cr | ₹5.83 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr |
Prepaid Expenses | ₹6.22 Cr | ₹5.46 Cr | ₹4.13 Cr | ₹4.03 Cr | ₹3.99 Cr |
Other current_assets | ₹1.05 Cr | ₹1.05 Cr | ₹1.65 Cr | ₹1.70 Cr | ₹1.67 Cr |
Short Term Loans and Advances | ₹27 Cr | ₹35 Cr | ₹34 Cr | ₹19 Cr | ₹12 Cr |
Advances recoverable in cash or in kind | ₹2.45 Cr | ₹1.63 Cr | ₹1.47 Cr | ₹1.39 Cr | ₹1.25 Cr |
Advance income tax and TDS | ₹9.30 Cr | ₹10 Cr | ₹14 Cr | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹15 Cr | ₹23 Cr | ₹19 Cr | ₹17 Cr | ₹11 Cr |
Total Current Assets | ₹302 Cr | ₹275 Cr | ₹228 Cr | ₹185 Cr | ₹180 Cr |
Net Current Assets (Including Current Investments) | ₹139 Cr | ₹125 Cr | ₹105 Cr | ₹57 Cr | ₹26 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹576 Cr | ₹524 Cr | ₹442 Cr | ₹371 Cr | ₹345 Cr |
Contingent Liabilities | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr |
Total Debt | ₹96 Cr | ₹92 Cr | ₹79 Cr | ₹85 Cr | ₹99 Cr |
Book Value | - | 368.78 | 312.22 | 237.41 | 198.67 |
Adjusted Book Value | 41.03 | 36.88 | 31.22 | 23.74 | 19.87 |
Compare Balance Sheet of peers of THEMIS MEDICARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THEMIS MEDICARE | ₹2,579.7 Cr | -3.4% | 2.9% | 52.8% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹429,361.0 Cr | -1.4% | 1.2% | 46.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹155,274.0 Cr | -1.4% | 1.8% | 60% | Stock Analytics | |
CIPLA | ₹117,144.0 Cr | -0.3% | -3.3% | 19.1% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹104,134.0 Cr | 0.8% | 1.8% | 13.5% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,554.4 Cr | -1.7% | 1.2% | 53.9% | Stock Analytics |
THEMIS MEDICARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THEMIS MEDICARE | -3.4% |
2.9% |
52.8% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses