Home > Income Statement > SHILPA MEDICARE

SHILPA MEDICARE
Income Statement

SHILPA MEDICARE is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for SHILPA MEDICARE
Please provide your vote to see the results

SHILPA MEDICARE Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
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