SHILPA MEDICARE
|
SHILPA MEDICARE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,152 Cr | ₹1,050 Cr | ₹1,146 Cr | ₹901 Cr | ₹908 Cr |
Sales | ₹932 Cr | ₹948 Cr | ₹1,078 Cr | ₹853 Cr | ₹757 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹220 Cr | ₹102 Cr | ₹67 Cr | ₹48 Cr | ₹151 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,152 Cr | ₹1,050 Cr | ₹1,146 Cr | ₹901 Cr | ₹908 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-35 Cr | ₹15 Cr | ₹-7.02 Cr | ₹-59 Cr | ₹-16 Cr |
Raw Material Consumed | ₹442 Cr | ₹401 Cr | ₹390 Cr | ₹330 Cr | ₹294 Cr |
Opening Raw Materials | ₹144 Cr | ₹153 Cr | ₹136 Cr | ₹113 Cr | ₹101 Cr |
Purchases Raw Materials | ₹414 Cr | ₹359 Cr | ₹398 Cr | ₹342 Cr | ₹299 Cr |
Closing Raw Materials | ₹134 Cr | ₹144 Cr | ₹153 Cr | ₹136 Cr | ₹113 Cr |
Other Direct Purchases / Brought in cost | ₹18 Cr | ₹34 Cr | ₹8.49 Cr | ₹11 Cr | ₹6.76 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹52 Cr | ₹57 Cr | ₹52 Cr | ₹40 Cr | ₹39 Cr |
Electricity & Power | ₹52 Cr | ₹57 Cr | ₹52 Cr | ₹40 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹281 Cr | ₹286 Cr | ₹264 Cr | ₹235 Cr | ₹197 Cr |
Salaries, Wages & Bonus | ₹262 Cr | ₹267 Cr | ₹245 Cr | ₹215 Cr | ₹180 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹3.77 Cr | ₹4.25 Cr | ₹4.56 Cr | ₹3.96 Cr | ₹3.39 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹83 Cr | ₹110 Cr | ₹120 Cr | ₹89 Cr | ₹79 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr |
Repairs and Maintenance | ₹36 Cr | ₹44 Cr | ₹48 Cr | ₹43 Cr | ₹30 Cr |
Packing Material Consumed | ₹0.31 Cr | ₹0.39 Cr | - | - | - |
Other Mfg Exp | ₹33 Cr | ₹51 Cr | ₹57 Cr | ₹36 Cr | ₹39 Cr |
General and Administration Expenses | ₹44 Cr | ₹47 Cr | ₹72 Cr | ₹48 Cr | ₹70 Cr |
Rent , Rates & Taxes | ₹3.79 Cr | ₹3.08 Cr | ₹3.61 Cr | ₹3.75 Cr | ₹8.31 Cr |
Insurance | ₹3.95 Cr | ₹4.03 Cr | ₹3.87 Cr | ₹3.63 Cr | ₹2.42 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹18 Cr | ₹27 Cr | ₹54 Cr | ₹32 Cr | ₹52 Cr |
Traveling and conveyance | ₹5.06 Cr | ₹5.36 Cr | ₹3.26 Cr | ₹1.74 Cr | ₹3.62 Cr |
Other Administration | ₹14 Cr | ₹7.81 Cr | ₹7.29 Cr | ₹6.74 Cr | ₹4.34 Cr |
Selling and Distribution Expenses | ₹21 Cr | ₹19 Cr | ₹29 Cr | ₹21 Cr | ₹10 Cr |
Advertisement & Sales Promotion | ₹2.87 Cr | ₹2.62 Cr | ₹5.66 Cr | ₹3.52 Cr | ₹1.14 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹7.95 Cr | ₹7.97 Cr | ₹7.27 Cr | ₹6.71 Cr | ₹3.47 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹10 Cr | ₹7.96 Cr | ₹16 Cr | ₹11 Cr | ₹5.78 Cr |
Miscellaneous Expenses | ₹26 Cr | ₹27 Cr | ₹27 Cr | ₹26 Cr | ₹20 Cr |
Bad debts /advances written off | ₹4.72 Cr | ₹0.80 Cr | ₹5.42 Cr | ₹0.53 Cr | ₹0.33 Cr |
Provision for doubtful debts | ₹1.77 Cr | ₹0.93 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹-0.54 Cr | ₹0.27 Cr | ₹1.60 Cr | ₹0.59 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹25 Cr | ₹20 Cr | ₹24 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹916 Cr | ₹962 Cr | ₹948 Cr | ₹729 Cr | ₹693 Cr |
Operating Profit (Excl OI) | ₹236 Cr | ₹88 Cr | ₹197 Cr | ₹172 Cr | ₹215 Cr |
Other Income | ₹17 Cr | ₹31 Cr | ₹21 Cr | ₹40 Cr | ₹22 Cr |
Interest Received | ₹1.38 Cr | ₹1.76 Cr | ₹2.07 Cr | ₹3.44 Cr | ₹1.50 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.14 Cr | ₹10 Cr | ₹5.02 Cr | ₹7.02 Cr | ₹1.59 Cr |
Foreign Exchange Gains | ₹8.42 Cr | ₹14 Cr | ₹6.66 Cr | ₹9.95 Cr | ₹5.28 Cr |
Others | ₹4.65 Cr | ₹5.38 Cr | ₹7.16 Cr | ₹20 Cr | ₹14 Cr |
Operating Profit | ₹253 Cr | ₹120 Cr | ₹218 Cr | ₹212 Cr | ₹237 Cr |
Interest | ₹92 Cr | ₹59 Cr | ₹41 Cr | ₹22 Cr | ₹4.56 Cr |
InterestonDebenture / Bonds | ₹40 Cr | - | - | - | - |
Interest on Term Loan | ₹13 Cr | ₹35 Cr | ₹35 Cr | ₹16 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.76 Cr | ₹2.05 Cr | - | - | - |
Other Interest | ₹32 Cr | ₹22 Cr | ₹6.52 Cr | ₹5.49 Cr | ₹4.56 Cr |
PBDT | ₹161 Cr | ₹61 Cr | ₹177 Cr | ₹190 Cr | ₹232 Cr |
Depreciation | ₹108 Cr | ₹95 Cr | ₹80 Cr | ₹54 Cr | ₹44 Cr |
Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹-34 Cr | ₹97 Cr | ₹136 Cr | ₹188 Cr |
Exceptional Income / Expenses | ₹6.13 Cr | - | ₹8.79 Cr | ₹61 Cr | - |
Profit Before Tax | ₹54 Cr | ₹-38 Cr | ₹102 Cr | ₹195 Cr | ₹188 Cr |
Provision for Tax | ₹22 Cr | ₹-7.36 Cr | ₹42 Cr | ₹49 Cr | ₹33 Cr |
Current Income Tax | ₹45 Cr | ₹34 Cr | ₹34 Cr | ₹45 Cr | ₹40 Cr |
Deferred Tax | ₹-23 Cr | ₹-41 Cr | ₹7.64 Cr | ₹3.62 Cr | ₹-5.34 Cr |
Other taxes | - | - | - | - | ₹-1.05 Cr |
Profit After Tax | ₹32 Cr | ₹-31 Cr | ₹61 Cr | ₹146 Cr | ₹155 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.08 Cr | ₹-1.56 Cr | ₹0.08 Cr | ₹1.58 Cr | ₹1.59 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹32 Cr | ₹-32 Cr | ₹61 Cr | ₹148 Cr | ₹156 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,001 Cr | ₹1,043 Cr | ₹992 Cr | ₹843 Cr | ₹707 Cr |
Appropriations | ₹1,033 Cr | ₹1,011 Cr | ₹1,052 Cr | ₹991 Cr | ₹864 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.79 Cr |
Other Appropriation | ₹-0.74 Cr | ₹9.55 Cr | ₹8.97 Cr | ₹-0.73 Cr | ₹9.88 Cr |
Equity Dividend % | - | - | ₹110.00 | ₹110.00 | ₹110.00 |
Earnings Per Share | ₹3.67 | ₹-3.74 | ₹6.99 | ₹18.13 | ₹19.15 |
Adjusted EPS | ₹3.67 | ₹-3.74 | ₹6.99 | ₹18.13 | ₹19.15 |
Compare Income Statement of peers of SHILPA MEDICARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHILPA MEDICARE | ₹6,159.4 Cr | -5% | 1% | 34.4% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹410,142.0 Cr | -1.5% | 9.1% | 9.1% | Stock Analytics | |
DIVIS LABORATORIES | ₹145,762.0 Cr | -4.9% | -0.6% | 59.1% | Stock Analytics | |
CIPLA | ₹114,322.0 Cr | -1.8% | 1% | 0.5% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹111,171.0 Cr | 1.6% | 12.1% | 21.8% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹92,603.7 Cr | -3% | -0.9% | -7.7% | Stock Analytics |
SHILPA MEDICARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHILPA MEDICARE | -5% |
1% |
34.4% |
SENSEX | -2.9% |
3.1% |
1.8% |
You may also like the below Video Courses