PANACEA BIOTEC
|
PANACEA BIOTEC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹562 Cr | ₹569 Cr | ₹474 Cr | ₹695 Cr | ₹655 Cr |
| Sales | ₹489 Cr | ₹555 Cr | ₹466 Cr | ₹689 Cr | ₹642 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹6.66 Cr | ₹6.62 Cr | ₹4.87 Cr | ₹4.52 Cr | ₹6.28 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹66 Cr | ₹7.24 Cr | ₹3.03 Cr | ₹2.01 Cr | ₹7.16 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹559 Cr | ₹559 Cr | ₹460 Cr | ₹661 Cr | ₹625 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-22 Cr | ₹18 Cr | ₹34 Cr | ₹-49 Cr | ₹5.61 Cr |
| Raw Material Consumed | ₹222 Cr | ₹212 Cr | ₹218 Cr | ₹311 Cr | ₹199 Cr |
| Opening Raw Materials | ₹99 Cr | ₹101 Cr | ₹84 Cr | ₹87 Cr | ₹66 Cr |
| Purchases Raw Materials | ₹224 Cr | ₹208 Cr | ₹228 Cr | ₹278 Cr | ₹189 Cr |
| Closing Raw Materials | ₹109 Cr | ₹99 Cr | ₹101 Cr | ₹84 Cr | ₹87 Cr |
| Other Direct Purchases / Brought in cost | ₹7.60 Cr | ₹1.80 Cr | ₹7.26 Cr | ₹30 Cr | ₹31 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹39 Cr | ₹36 Cr | ₹32 Cr | ₹38 Cr | ₹31 Cr |
| Electricity & Power | ₹39 Cr | ₹36 Cr | ₹32 Cr | ₹38 Cr | ₹31 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹173 Cr | ₹150 Cr | ₹126 Cr | ₹183 Cr | ₹156 Cr |
| Salaries, Wages & Bonus | ₹162 Cr | ₹140 Cr | ₹118 Cr | ₹173 Cr | ₹147 Cr |
| Contributions to EPF & Pension Funds | ₹4.41 Cr | ₹4.01 Cr | ₹3.59 Cr | ₹5.61 Cr | ₹5.18 Cr |
| Workmen and Staff Welfare Expenses | ₹6.92 Cr | ₹6.04 Cr | ₹5.37 Cr | ₹4.83 Cr | ₹4.38 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹65 Cr | ₹68 Cr | ₹47 Cr | ₹79 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | ₹0.02 Cr | ₹0.22 Cr | ₹0.85 Cr | ₹0.74 Cr | ₹0.55 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹20 Cr | ₹20 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹45 Cr | ₹48 Cr | ₹34 Cr | ₹65 Cr | ₹32 Cr |
| General and Administration Expenses | ₹36 Cr | ₹31 Cr | ₹44 Cr | ₹54 Cr | ₹48 Cr |
| Rent , Rates & Taxes | ₹11 Cr | ₹9.34 Cr | ₹9.70 Cr | ₹9.51 Cr | ₹9.49 Cr |
| Insurance | ₹5.71 Cr | ₹5.47 Cr | ₹5.41 Cr | ₹6.36 Cr | ₹5.84 Cr |
| Printing and stationery | ₹0.68 Cr | ₹0.66 Cr | ₹0.57 Cr | ₹1.15 Cr | ₹0.74 Cr |
| Professional and legal fees | ₹0.02 Cr | ₹1.32 Cr | ₹16 Cr | ₹19 Cr | ₹19 Cr |
| Traveling and conveyance | ₹9.21 Cr | ₹5.38 Cr | ₹4.35 Cr | ₹6.04 Cr | ₹3.90 Cr |
| Other Administration | ₹9.11 Cr | ₹9.21 Cr | ₹7.43 Cr | ₹11 Cr | ₹9.09 Cr |
| Selling and Distribution Expenses | ₹37 Cr | ₹29 Cr | ₹43 Cr | ₹48 Cr | ₹51 Cr |
| Advertisement & Sales Promotion | ₹19 Cr | ₹11 Cr | ₹22 Cr | ₹22 Cr | ₹18 Cr |
| Sales Commissions & Incentives | ₹2.68 Cr | ₹1.33 Cr | ₹1.32 Cr | ₹5.66 Cr | ₹4.43 Cr |
| Freight and Forwarding | ₹15 Cr | ₹16 Cr | ₹20 Cr | ₹20 Cr | ₹28 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹36 Cr | ₹35 Cr | ₹13 Cr | ₹11 Cr | ₹14 Cr |
| Bad debts /advances written off | ₹0.08 Cr | ₹0.54 Cr | ₹0.43 Cr | - | - |
| Provision for doubtful debts | ₹1.25 Cr | ₹0.57 Cr | ₹1.96 Cr | ₹0.90 Cr | ₹2.33 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.32 Cr | - | - | ₹0.04 Cr |
| Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.01 Cr | - | - | ₹0.69 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹35 Cr | ₹34 Cr | ₹11 Cr | ₹9.96 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹585 Cr | ₹579 Cr | ₹558 Cr | ₹674 Cr | ₹548 Cr |
| Operating Profit (Excl OI) | ₹-26 Cr | ₹-20 Cr | ₹-98 Cr | ₹-13 Cr | ₹77 Cr |
| Other Income | ₹21 Cr | ₹26 Cr | ₹52 Cr | ₹11 Cr | ₹9.98 Cr |
| Interest Received | ₹7.71 Cr | ₹8.40 Cr | ₹12 Cr | ₹3.39 Cr | ₹3.27 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.01 Cr | ₹0.50 Cr | - | - |
| Profit on sale of Fixed Assets | ₹0.45 Cr | ₹0.06 Cr | ₹5.29 Cr | ₹0.01 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹3.61 Cr | ₹7.06 Cr | ₹27 Cr | ₹3.13 Cr | ₹3.63 Cr |
| Foreign Exchange Gains | ₹3.73 Cr | ₹3.63 Cr | ₹2.08 Cr | ₹0.58 Cr | - |
| Others | ₹5.16 Cr | ₹6.64 Cr | ₹4.79 Cr | ₹3.86 Cr | ₹3.08 Cr |
| Operating Profit | ₹-5.25 Cr | ₹5.74 Cr | ₹-46 Cr | ₹-2.23 Cr | ₹87 Cr |
| Interest | ₹3.88 Cr | ₹3.58 Cr | ₹4.44 Cr | ₹181 Cr | ₹185 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.95 Cr | ₹0.91 Cr | ₹0.63 Cr | ₹1.00 Cr | ₹0.65 Cr |
| Other Interest | ₹2.92 Cr | ₹2.67 Cr | ₹3.80 Cr | ₹180 Cr | ₹185 Cr |
| PBDT | ₹-9.13 Cr | ₹2.15 Cr | ₹-51 Cr | ₹-183 Cr | ₹-99 Cr |
| Depreciation | ₹35 Cr | ₹37 Cr | ₹39 Cr | ₹44 Cr | ₹46 Cr |
| Profit Before Taxation & Exceptional Items | ₹-44 Cr | ₹-35 Cr | ₹-90 Cr | ₹-227 Cr | ₹-144 Cr |
| Exceptional Income / Expenses | ₹36 Cr | ₹36 Cr | ₹103 Cr | ₹1,676 Cr | - |
| Profit Before Tax | ₹-7.95 Cr | ₹1.48 Cr | ₹13 Cr | ₹1,449 Cr | ₹-144 Cr |
| Provision for Tax | ₹0.77 Cr | ₹2.98 Cr | ₹47 Cr | ₹371 Cr | ₹1.96 Cr |
| Current Income Tax | ₹0.01 Cr | ₹0.69 Cr | ₹2.56 Cr | ₹401 Cr | ₹2.32 Cr |
| Deferred Tax | ₹0.76 Cr | ₹2.29 Cr | ₹44 Cr | ₹-30 Cr | ₹-0.37 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-8.72 Cr | ₹-1.51 Cr | ₹-34 Cr | ₹1,078 Cr | ₹-146 Cr |
| Extra items | - | - | - | - | ₹-1.46 Cr |
| Minority Interest | ₹0.35 Cr | ₹0.33 Cr | ₹0.51 Cr | ₹-0.02 Cr | ₹-0.04 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-8.37 Cr | ₹-1.17 Cr | ₹-33 Cr | ₹1,078 Cr | ₹-148 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹788 Cr | ₹790 Cr | ₹825 Cr | ₹-254 Cr | ₹-108 Cr |
| Appropriations | ₹780 Cr | ₹789 Cr | ₹791 Cr | ₹825 Cr | ₹-255 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.06 Cr | ₹0.34 Cr | ₹1.54 Cr | ₹0.10 Cr | ₹-1.40 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-1.37 | ₹-0.19 | ₹-5.43 | ₹176.05 | ₹-24.11 |
| Adjusted EPS | ₹-1.37 | ₹-0.19 | ₹-5.43 | ₹176.05 | ₹-24.11 |
Compare Income Statement of peers of PANACEA BIOTEC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PANACEA BIOTEC | ₹2,710.4 Cr | -0.5% | 5.4% | 42% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹404,804.0 Cr | -0.2% | 3.6% | -7.8% | Stock Analytics | |
| DIVIS LABORATORIES | ₹170,764.0 Cr | -2.4% | 9.1% | 13.4% | Stock Analytics | |
| CIPLA | ₹126,807.0 Cr | -5.7% | 4% | 6.7% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,099.0 Cr | -0.3% | 1.3% | 8.3% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,707.0 Cr | 0.1% | 1.2% | -2.8% | Stock Analytics | |
PANACEA BIOTEC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PANACEA BIOTEC | -0.5% |
5.4% |
42% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses