SHALBY
|
SHALBY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME: | - | - | - | - | - |
Operating Income | ₹934 Cr | ₹805 Cr | ₹699 Cr | ₹431 Cr | ₹487 Cr |
Income from Medical Services | ₹928 Cr | ₹798 Cr | ₹689 Cr | ₹423 Cr | ₹472 Cr |
Income from Diagnostic centre | - | - | - | - | - |
Pharmacy / Optical Income | - | - | - | - | - |
Less: Concession / Free Treatment | - | - | - | - | - |
Other Operational Income | ₹5.53 Cr | ₹6.74 Cr | ₹9.79 Cr | ₹7.51 Cr | ₹15 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹934 Cr | ₹805 Cr | ₹699 Cr | ₹431 Cr | ₹487 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-45 Cr | ₹-46 Cr | ₹-123 Cr | ₹0.40 Cr | ₹0.13 Cr |
Cost of Medicines and Consumables | ₹108 Cr | ₹105 Cr | ₹153 Cr | ₹34 Cr | ₹53 Cr |
Opening Raw Materials | ₹15 Cr | ₹3.98 Cr | - | - | - |
Purchases Raw Materials | ₹37 Cr | ₹43 Cr | ₹24 Cr | - | - |
Closing Raw Materials | ₹19 Cr | ₹15 Cr | ₹3.98 Cr | - | - |
Other Direct Purchases / Brought in cost | ₹76 Cr | ₹72 Cr | ₹134 Cr | ₹34 Cr | ₹53 Cr |
Others raw material cost | ₹152 Cr | ₹145 Cr | ₹291 Cr | ₹69 Cr | ₹106 Cr |
Power & Fuel Cost | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹13 Cr |
Electricity & Power | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹155 Cr | ₹144 Cr | ₹115 Cr | ₹57 Cr | ₹65 Cr |
Salaries, Wages & Bonus | ₹147 Cr | ₹137 Cr | ₹110 Cr | ₹54 Cr | ₹62 Cr |
Contributions to EPF & Pension Funds | ₹7.02 Cr | ₹5.88 Cr | ₹4.71 Cr | ₹3.00 Cr | ₹3.47 Cr |
Workmen and Staff Welfare Expenses | ₹0.32 Cr | ₹0.27 Cr | ₹0.30 Cr | ₹0.46 Cr | ₹0.04 Cr |
Other Employees Cost | ₹1.30 Cr | ₹0.52 Cr | - | - | - |
Hospital Operation Expenses | ₹445 Cr | ₹382 Cr | ₹369 Cr | ₹218 Cr | ₹241 Cr |
House Keeping Expenses | ₹9.78 Cr | ₹13 Cr | ₹13 Cr | ₹9.18 Cr | ₹9.37 Cr |
Consultant / Inhouse Fees | ₹211 Cr | ₹177 Cr | ₹162 Cr | ₹101 Cr | ₹125 Cr |
Upkeep & Maintainence | - | - | - | - | - |
Sub-contract/ Outsourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Repairs and Maintenance | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr |
Other Operating Expenses | ₹202 Cr | ₹170 Cr | ₹176 Cr | ₹93 Cr | ₹95 Cr |
Selling, Administration and Other Expenses | ₹67 Cr | ₹61 Cr | ₹35 Cr | ₹14 Cr | ₹20 Cr |
Rent , Rates & Taxes | ₹6.77 Cr | ₹6.92 Cr | ₹4.59 Cr | ₹3.61 Cr | ₹3.41 Cr |
Insurance | ₹2.66 Cr | ₹3.10 Cr | ₹4.00 Cr | ₹0.35 Cr | ₹0.12 Cr |
Printing and stationery | ₹2.66 Cr | ₹2.88 Cr | ₹2.10 Cr | ₹1.22 Cr | ₹1.57 Cr |
Professional and legal fees | ₹11 Cr | ₹11 Cr | ₹5.30 Cr | ₹2.39 Cr | ₹1.51 Cr |
Advertisement & Sales Promotion | ₹22 Cr | ₹19 Cr | ₹7.10 Cr | ₹3.79 Cr | ₹8.56 Cr |
Brokerage, Commissions & Incentives | ₹9.11 Cr | ₹8.99 Cr | ₹3.17 Cr | - | - |
Freight outwards | ₹2.16 Cr | ₹1.34 Cr | - | - | - |
Other Administration expenses | ₹10 Cr | ₹8.03 Cr | ₹9.12 Cr | ₹2.23 Cr | ₹4.66 Cr |
Miscellaneous Expenses | ₹5.08 Cr | ₹4.51 Cr | ₹13 Cr | ₹8.38 Cr | ₹12 Cr |
Bad debts /advances written off | - | - | - | - | ₹4.67 Cr |
Provision for doubtful debts | ₹0.07 Cr | ₹0.09 Cr | ₹8.50 Cr | ₹0.27 Cr | - |
Losson disposal of fixed assets(net) | ₹0.09 Cr | ₹0.07 Cr | - | ₹1.51 Cr | ₹0.10 Cr |
Losson foreign exchange fluctuations | ₹0.16 Cr | ₹0.01 Cr | ₹0.07 Cr | ₹0.05 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.74 Cr | ₹4.35 Cr | ₹4.65 Cr | ₹6.55 Cr | ₹7.09 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹755 Cr | ₹667 Cr | ₹577 Cr | ₹344 Cr | ₹404 Cr |
Operating Profit (Excl OI) | ₹179 Cr | ₹138 Cr | ₹122 Cr | ₹87 Cr | ₹83 Cr |
Other Income | ₹19 Cr | ₹23 Cr | ₹12 Cr | ₹9.06 Cr | ₹17 Cr |
Interest Received | ₹5.45 Cr | ₹8.70 Cr | ₹8.85 Cr | ₹7.16 Cr | ₹9.36 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.44 Cr | - | ₹0.02 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Foreign Exchange Gains | ₹0.08 Cr | ₹3.91 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.09 Cr |
Provision Written Back | ₹0.14 Cr | ₹1.81 Cr | ₹0.72 Cr | ₹0.01 Cr | ₹5.07 Cr |
Others | ₹13 Cr | ₹8.10 Cr | ₹2.83 Cr | ₹1.88 Cr | ₹2.85 Cr |
Operating Profit | ₹198 Cr | ₹161 Cr | ₹134 Cr | ₹96 Cr | ₹100 Cr |
Interest | ₹18 Cr | ₹11 Cr | ₹7.53 Cr | ₹4.54 Cr | ₹7.41 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹1.42 Cr | ₹4.91 Cr | ₹2.91 Cr | ₹5.22 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.22 Cr | ₹2.59 Cr | ₹1.65 Cr | ₹0.99 Cr | ₹1.51 Cr |
Other Interest | ₹3.00 Cr | ₹6.55 Cr | ₹0.98 Cr | ₹0.64 Cr | ₹0.68 Cr |
PBDT | ₹180 Cr | ₹150 Cr | ₹126 Cr | ₹92 Cr | ₹93 Cr |
Depreciation | ₹52 Cr | ₹48 Cr | ₹43 Cr | ₹37 Cr | ₹36 Cr |
Profit Before Taxation & Exceptional Items | ₹128 Cr | ₹102 Cr | ₹84 Cr | ₹55 Cr | ₹57 Cr |
Exceptional Income / Expenses | - | - | ₹-4.44 Cr | - | - |
Profit Before Tax | ₹128 Cr | ₹102 Cr | ₹79 Cr | ₹55 Cr | ₹57 Cr |
Provision for Tax | ₹45 Cr | ₹34 Cr | ₹25 Cr | ₹13 Cr | ₹29 Cr |
Current Income Tax | ₹60 Cr | ₹35 Cr | ₹19 Cr | ₹9.69 Cr | ₹11 Cr |
Deferred Tax | ₹-16 Cr | ₹-0.67 Cr | ₹23 Cr | ₹12 Cr | ₹24 Cr |
Other taxes | ₹0.56 Cr | ₹-0.41 Cr | ₹-17 Cr | ₹-9.42 Cr | ₹-5.55 Cr |
Profit After Tax | ₹83 Cr | ₹68 Cr | ₹54 Cr | ₹42 Cr | ₹28 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.58 Cr | ₹0.02 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.00 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹84 Cr | ₹68 Cr | ₹54 Cr | ₹42 Cr | ₹28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹380 Cr | ₹322 Cr | ₹280 Cr | ₹242 Cr | ₹221 Cr |
Appropriations | ₹464 Cr | ₹390 Cr | ₹334 Cr | ₹285 Cr | ₹249 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹5.24 Cr | ₹6.49 Cr |
Equity Dividend % | ₹12.00 | ₹12.00 | ₹10.00 | ₹10.00 | ₹5.00 |
Earnings Per Share | ₹7.83 | ₹6.31 | ₹5.01 | ₹3.93 | ₹2.55 |
Adjusted EPS | ₹7.83 | ₹6.31 | ₹5.01 | ₹3.93 | ₹2.55 |
Compare Income Statement of peers of SHALBY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHALBY | ₹2,435.9 Cr | -5.8% | 4.9% | -27.5% | Stock Analytics | |
MAX HEALTHCARE INSTITUTE | ₹113,409.0 Cr | -1.5% | 17.9% | 73.4% | Stock Analytics | |
APOLLO HOSPITALS ENTERPRISE | ₹104,226.0 Cr | -0.2% | 7.5% | 32.6% | Stock Analytics | |
FORTIS HEALTHCARE | ₹51,125.8 Cr | -2.7% | -0.5% | 72.7% | Stock Analytics | |
GLOBAL HEALTH | ₹29,516.4 Cr | -0.7% | 2.5% | 22.1% | Stock Analytics | |
NARAYANA HRUDAYALAYA | ₹26,286.9 Cr | -0.6% | 2.2% | 9.2% | Stock Analytics |
SHALBY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHALBY | -5.8% |
4.9% |
-27.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses