MEDPLUS HEALTH SERVICES
|
MEDPLUS HEALTH SERVICES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,624 Cr | ₹3,833 Cr | ₹3,133 Cr | ₹2,872 Cr | ₹2,273 Cr |
Sales | ₹4,564 Cr | ₹3,801 Cr | ₹3,112 Cr | ₹2,850 Cr | ₹2,256 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹31 Cr | ₹7.51 Cr | ₹2.28 Cr | ₹2.80 Cr | ₹2.52 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹29 Cr | ₹24 Cr | ₹18 Cr | ₹19 Cr | ₹14 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,558 Cr | ₹3,779 Cr | ₹3,069 Cr | ₹2,871 Cr | ₹2,273 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-221 Cr | ₹-159 Cr | ₹-105 Cr | ₹-248 Cr | ₹-29 Cr |
Raw Material Consumed | ₹3,779 Cr | ₹3,142 Cr | ₹2,531 Cr | ₹2,584 Cr | ₹1,873 Cr |
Opening Raw Materials | ₹2.71 Cr | ₹1.78 Cr | ₹1.69 Cr | ₹0.85 Cr | ₹0.28 Cr |
Purchases Raw Materials | ₹29 Cr | ₹20 Cr | ₹9.38 Cr | ₹4.04 Cr | ₹1.94 Cr |
Closing Raw Materials | ₹5.71 Cr | ₹2.71 Cr | ₹1.78 Cr | ₹1.69 Cr | ₹0.85 Cr |
Other Direct Purchases / Brought in cost | ₹3,753 Cr | ₹3,122 Cr | ₹2,521 Cr | ₹2,581 Cr | ₹1,871 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹32 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹12 Cr |
Electricity & Power | ₹32 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹12 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹545 Cr | ₹394 Cr | ₹339 Cr | ₹272 Cr | ₹211 Cr |
Salaries, Wages & Bonus | ₹475 Cr | ₹347 Cr | ₹271 Cr | ₹241 Cr | ₹194 Cr |
Contributions to EPF & Pension Funds | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹16 Cr | ₹7.71 Cr |
Workmen and Staff Welfare Expenses | ₹22 Cr | ₹11 Cr | ₹5.04 Cr | ₹4.73 Cr | ₹3.66 Cr |
Other Employees Cost | ₹18 Cr | ₹13 Cr | ₹46 Cr | ₹11 Cr | ₹5.68 Cr |
Other Manufacturing Expenses | ₹6.19 Cr | ₹4.57 Cr | ₹2.63 Cr | ₹4.57 Cr | ₹3.20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹6.19 Cr | ₹4.57 Cr | ₹2.63 Cr | ₹2.41 Cr | ₹1.71 Cr |
Packing Material Consumed | - | - | - | ₹0.66 Cr | ₹0.33 Cr |
Other Mfg Exp | - | - | - | ₹1.50 Cr | ₹1.16 Cr |
General and Administration Expenses | ₹62 Cr | ₹40 Cr | ₹28 Cr | ₹25 Cr | ₹99 Cr |
Rent , Rates & Taxes | ₹2.96 Cr | ₹3.49 Cr | ₹3.54 Cr | ₹2.24 Cr | ₹73 Cr |
Insurance | ₹1.92 Cr | ₹1.54 Cr | ₹1.41 Cr | ₹0.84 Cr | ₹0.57 Cr |
Printing and stationery | ₹11 Cr | ₹6.57 Cr | ₹4.23 Cr | ₹4.16 Cr | ₹3.88 Cr |
Professional and legal fees | ₹12 Cr | ₹6.05 Cr | ₹4.70 Cr | ₹2.96 Cr | ₹7.64 Cr |
Traveling and conveyance | ₹8.81 Cr | ₹5.43 Cr | ₹2.95 Cr | ₹3.66 Cr | ₹3.34 Cr |
Other Administration | ₹25 Cr | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr |
Selling and Distribution Expenses | ₹68 Cr | ₹47 Cr | ₹29 Cr | ₹48 Cr | ₹35 Cr |
Advertisement & Sales Promotion | ₹11 Cr | ₹6.78 Cr | ₹1.68 Cr | ₹6.04 Cr | ₹6.03 Cr |
Sales Commissions & Incentives | ₹8.92 Cr | ₹7.10 Cr | ₹5.35 Cr | ₹17 Cr | ₹7.32 Cr |
Freight and Forwarding | ₹48 Cr | ₹33 Cr | ₹22 Cr | ₹24 Cr | ₹22 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹5.67 Cr | ₹4.75 Cr | ₹2.54 Cr | ₹37 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.84 Cr | ₹0.49 Cr | ₹0.03 Cr | ₹2.46 Cr | - |
Losson disposal of fixed assets(net) | ₹0.35 Cr | ₹0.18 Cr | ₹0.10 Cr | ₹0.32 Cr | ₹0.95 Cr |
Losson foreign exchange fluctuations | - | ₹0.01 Cr | ₹0.16 Cr | ₹0.04 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.48 Cr | ₹4.06 Cr | ₹2.25 Cr | ₹35 Cr | ₹10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,276 Cr | ₹3,490 Cr | ₹2,840 Cr | ₹2,737 Cr | ₹2,216 Cr |
Operating Profit (Excl OI) | ₹281 Cr | ₹289 Cr | ₹229 Cr | ₹134 Cr | ₹57 Cr |
Other Income | ₹46 Cr | ₹31 Cr | ₹22 Cr | ₹17 Cr | ₹9.83 Cr |
Interest Received | ₹28 Cr | ₹14 Cr | ₹7.79 Cr | ₹8.59 Cr | ₹3.56 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹4.20 Cr | ₹3.82 Cr | ₹2.38 Cr | - | - |
Profits on sale of Investments | - | - | ₹0.03 Cr | - | - |
Provision Written Back | - | - | - | - | ₹1.89 Cr |
Foreign Exchange Gains | ₹0.09 Cr | ₹0.01 Cr | - | - | ₹0.05 Cr |
Others | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹8.69 Cr | ₹4.33 Cr |
Operating Profit | ₹327 Cr | ₹320 Cr | ₹251 Cr | ₹151 Cr | ₹67 Cr |
Interest | ₹99 Cr | ₹83 Cr | ₹67 Cr | ₹47 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹0.72 Cr | - |
Other Interest | ₹83 Cr | ₹66 Cr | ₹54 Cr | ₹46 Cr | ₹2.00 Cr |
PBDT | ₹229 Cr | ₹237 Cr | ₹183 Cr | ₹104 Cr | ₹51 Cr |
Depreciation | ₹182 Cr | ₹119 Cr | ₹88 Cr | ₹75 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹47 Cr | ₹118 Cr | ₹95 Cr | ₹29 Cr | ₹37 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹47 Cr | ₹118 Cr | ₹95 Cr | ₹29 Cr | ₹37 Cr |
Provision for Tax | ₹-2.94 Cr | ₹23 Cr | ₹32 Cr | ₹28 Cr | ₹16 Cr |
Current Income Tax | ₹18 Cr | ₹30 Cr | ₹31 Cr | ₹20 Cr | ₹11 Cr |
Deferred Tax | ₹-21 Cr | ₹-6.90 Cr | ₹1.33 Cr | ₹10 Cr | ₹3.75 Cr |
Other taxes | - | - | - | ₹-2.33 Cr | ₹0.51 Cr |
Profit After Tax | ₹50 Cr | ₹95 Cr | ₹63 Cr | ₹1.79 Cr | ₹21 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.34 Cr | ₹1.09 Cr | ₹0.75 Cr | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹50 Cr | ₹96 Cr | ₹64 Cr | ₹1.79 Cr | ₹21 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹164 Cr | ₹66 Cr | ₹1.37 Cr | ₹1.87 Cr | ₹17 Cr |
Appropriations | ₹214 Cr | ₹162 Cr | ₹65 Cr | ₹3.66 Cr | ₹38 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.33 Cr | ₹-1.81 Cr | ₹-0.94 Cr | ₹2.29 Cr | ₹1.83 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹4.17 | ₹8.03 | ₹1,425.40 | ₹92.47 | ₹1,077.37 |
Adjusted EPS | ₹4.17 | ₹8.03 | ₹285.08 | ₹8.22 | ₹95.77 |
Compare Income Statement of peers of MEDPLUS HEALTH SERVICES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MEDPLUS HEALTH SERVICES | ₹10,161.3 Cr | -1.2% | 15.5% | 14.5% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹433,920.0 Cr | -0.1% | 1.7% | 45.7% | Stock Analytics | |
DIVIS LABORATORIES | ₹155,160.0 Cr | -0.1% | -2.2% | 56.9% | Stock Analytics | |
CIPLA | ₹118,917.0 Cr | 1.7% | 0.5% | 23.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹112,017.0 Cr | 5.7% | 12.4% | 18.5% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,997.1 Cr | -1.4% | 3.1% | 44.8% | Stock Analytics |
MEDPLUS HEALTH SERVICES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MEDPLUS HEALTH SERVICES | -1.2% |
15.5% |
14.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses