POLY MEDICURE
|
POLY MEDICURE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,120 Cr | ₹927 Cr | ₹790 Cr | ₹690 Cr | ₹614 Cr |
Sales | ₹1,113 Cr | ₹921 Cr | ₹779 Cr | ₹672 Cr | ₹594 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.57 Cr | ₹6.18 Cr | ₹11 Cr | ₹18 Cr | ₹20 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,115 Cr | ₹923 Cr | ₹786 Cr | ₹687 Cr | ₹611 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-24 Cr | ₹-15 Cr | ₹-1.77 Cr | ₹-8.88 Cr | ₹-0.80 Cr |
Raw Material Consumed | ₹345 Cr | ₹297 Cr | ₹214 Cr | ₹179 Cr | ₹166 Cr |
Opening Raw Materials | ₹84 Cr | ₹59 Cr | ₹45 Cr | ₹28 Cr | ₹28 Cr |
Purchases Raw Materials | ₹353 Cr | ₹310 Cr | ₹226 Cr | ₹195 Cr | ₹150 Cr |
Closing Raw Materials | ₹97 Cr | ₹84 Cr | ₹59 Cr | ₹45 Cr | ₹28 Cr |
Other Direct Purchases / Brought in cost | ₹5.21 Cr | ₹11 Cr | ₹3.08 Cr | ₹0.71 Cr | ₹15 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹39 Cr | ₹30 Cr | ₹25 Cr | ₹26 Cr | ₹25 Cr |
Electricity & Power | ₹39 Cr | ₹30 Cr | ₹25 Cr | ₹26 Cr | ₹25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹203 Cr | ₹164 Cr | ₹142 Cr | ₹139 Cr | ₹117 Cr |
Salaries, Wages & Bonus | ₹187 Cr | ₹151 Cr | ₹130 Cr | ₹127 Cr | ₹108 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹10 Cr | ₹9.45 Cr | ₹9.90 Cr | ₹7.38 Cr |
Workmen and Staff Welfare Expenses | ₹1.75 Cr | ₹0.87 Cr | ₹1.60 Cr | ₹1.77 Cr | ₹1.30 Cr |
Other Employees Cost | ₹1.93 Cr | ₹0.93 Cr | ₹0.65 Cr | ₹0.14 Cr | ₹0.19 Cr |
Other Manufacturing Expenses | ₹209 Cr | ₹173 Cr | ₹139 Cr | ₹130 Cr | ₹119 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹80 Cr | ₹66 Cr | ₹57 Cr | ₹55 Cr | ₹48 Cr |
Repairs and Maintenance | ₹3.17 Cr | ₹2.54 Cr | ₹1.72 Cr | ₹2.19 Cr | ₹1.99 Cr |
Packing Material Consumed | ₹84 Cr | ₹66 Cr | ₹49 Cr | ₹47 Cr | ₹44 Cr |
Other Mfg Exp | ₹42 Cr | ₹38 Cr | ₹31 Cr | ₹26 Cr | ₹26 Cr |
General and Administration Expenses | ₹39 Cr | ₹33 Cr | ₹29 Cr | ₹34 Cr | ₹32 Cr |
Rent , Rates & Taxes | ₹0.78 Cr | ₹1.89 Cr | ₹1.87 Cr | ₹1.01 Cr | ₹1.31 Cr |
Insurance | ₹3.23 Cr | ₹3.04 Cr | ₹2.34 Cr | ₹2.73 Cr | ₹1.68 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Traveling and conveyance | ₹17 Cr | ₹10 Cr | ₹7.26 Cr | ₹13 Cr | ₹11 Cr |
Other Administration | ₹4.31 Cr | ₹3.99 Cr | ₹4.02 Cr | ₹3.15 Cr | ₹3.71 Cr |
Selling and Distribution Expenses | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr | ₹16 Cr |
Advertisement & Sales Promotion | ₹6.18 Cr | ₹3.16 Cr | ₹1.07 Cr | ₹4.72 Cr | ₹6.05 Cr |
Sales Commissions & Incentives | ₹6.92 Cr | ₹5.72 Cr | ₹5.17 Cr | ₹4.80 Cr | ₹4.72 Cr |
Freight and Forwarding | ₹7.41 Cr | ₹6.21 Cr | ₹6.39 Cr | ₹5.20 Cr | ₹4.45 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.48 Cr | ₹0.60 Cr | ₹1.17 Cr | ₹0.65 Cr | ₹0.68 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹12 Cr | ₹8.57 Cr | ₹7.87 Cr | ₹6.10 Cr |
Bad debts /advances written off | ₹0.14 Cr | ₹0.66 Cr | ₹0.18 Cr | ₹0.31 Cr | ₹0.57 Cr |
Provision for doubtful debts | ₹0.59 Cr | ₹0.03 Cr | ₹0.30 Cr | ₹0.29 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹11 Cr | ₹8.09 Cr | ₹7.27 Cr | ₹5.54 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹848 Cr | ₹708 Cr | ₹570 Cr | ₹521 Cr | ₹480 Cr |
Operating Profit (Excl OI) | ₹267 Cr | ₹215 Cr | ₹216 Cr | ₹166 Cr | ₹131 Cr |
Other Income | ₹36 Cr | ₹38 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
Interest Received | ₹5.97 Cr | ₹2.29 Cr | ₹3.37 Cr | ₹4.88 Cr | ₹3.53 Cr |
Dividend Received | - | - | - | ₹0.16 Cr | ₹1.55 Cr |
Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.53 Cr | ₹0.01 Cr | ₹0.13 Cr | ₹0.78 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.21 Cr | ₹0.37 Cr | ₹0.02 Cr | ₹0.54 Cr | ₹1.54 Cr |
Foreign Exchange Gains | ₹14 Cr | ₹12 Cr | ₹8.26 Cr | ₹11 Cr | ₹7.00 Cr |
Others | ₹16 Cr | ₹22 Cr | ₹6.76 Cr | ₹2.16 Cr | ₹4.08 Cr |
Operating Profit | ₹304 Cr | ₹253 Cr | ₹235 Cr | ₹185 Cr | ₹150 Cr |
Interest | ₹11 Cr | ₹6.16 Cr | ₹11 Cr | ₹20 Cr | ₹14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹5.59 Cr | ₹3.12 Cr | ₹6.08 Cr | ₹9.10 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.31 Cr | ₹2.44 Cr | ₹2.90 Cr | ₹2.47 Cr | ₹1.96 Cr |
Other Interest | ₹2.95 Cr | ₹0.60 Cr | ₹1.66 Cr | ₹8.90 Cr | ₹0.07 Cr |
PBDT | ₹293 Cr | ₹247 Cr | ₹224 Cr | ₹164 Cr | ₹136 Cr |
Depreciation | ₹57 Cr | ₹54 Cr | ₹48 Cr | ₹41 Cr | ₹37 Cr |
Profit Before Taxation & Exceptional Items | ₹236 Cr | ₹193 Cr | ₹177 Cr | ₹124 Cr | ₹99 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹237 Cr | ₹195 Cr | ₹180 Cr | ₹126 Cr | ₹100 Cr |
Provision for Tax | ₹58 Cr | ₹49 Cr | ₹44 Cr | ₹30 Cr | ₹35 Cr |
Current Income Tax | ₹59 Cr | ₹46 Cr | ₹44 Cr | ₹33 Cr | ₹31 Cr |
Deferred Tax | ₹-1.10 Cr | ₹2.66 Cr | ₹-0.08 Cr | ₹-3.84 Cr | ₹2.93 Cr |
Other taxes | ₹0.18 Cr | ₹-0.24 Cr | ₹-0.15 Cr | ₹0.51 Cr | ₹0.89 Cr |
Profit After Tax | ₹179 Cr | ₹147 Cr | ₹136 Cr | ₹96 Cr | ₹65 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹179 Cr | ₹147 Cr | ₹136 Cr | ₹96 Cr | ₹65 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹399 Cr | ₹304 Cr | ₹195 Cr | ₹167 Cr | ₹150 Cr |
Appropriations | ₹578 Cr | ₹451 Cr | ₹331 Cr | ₹263 Cr | ₹215 Cr |
General Reserves | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.63 Cr | - |
Other Appropriation | ₹26 Cr | ₹27 Cr | ₹1.70 Cr | ₹22 Cr | ₹23 Cr |
Equity Dividend % | ₹60.00 | ₹50.00 | ₹50.00 | ₹40.00 | ₹40.00 |
Earnings Per Share | ₹18.69 | ₹15.28 | ₹14.17 | ₹10.86 | ₹7.41 |
Adjusted EPS | ₹18.69 | ₹15.28 | ₹14.17 | ₹10.86 | ₹7.41 |
Compare Income Statement of peers of POLY MEDICURE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
POLY MEDICURE | ₹28,117.8 Cr | -3.5% | 17.1% | 102.1% | Stock Analytics | |
PREVEST DENPRO | ₹699.2 Cr | 6% | 0.8% | 34.5% | Stock Analytics | |
NURECA | ₹289.1 Cr | -0.6% | -9.4% | -19.2% | Stock Analytics |
POLY MEDICURE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
POLY MEDICURE | -3.5% |
17.1% |
102.1% |
SENSEX | -0.3% |
-2.4% |
22.4% |
You may also like the below Video Courses