SMS LIFESCIENCES INDIA
|
SMS LIFESCIENCES INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹358 Cr | ₹389 Cr | ₹295 Cr | ₹291 Cr | ₹416 Cr |
Sales | ₹346 Cr | ₹376 Cr | ₹281 Cr | ₹286 Cr | ₹412 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹8.83 Cr | ₹10 Cr | ₹5.73 Cr | - | ₹0.08 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.01 Cr | ₹2.77 Cr | ₹8.13 Cr | ₹4.16 Cr | ₹4.63 Cr |
Less: Excise Duty | ₹43 Cr | ₹39 Cr | ₹30 Cr | ₹30 Cr | ₹39 Cr |
Net Sales | ₹316 Cr | ₹350 Cr | ₹266 Cr | ₹261 Cr | ₹378 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.08 Cr | ₹-9.79 Cr | ₹1.87 Cr | ₹11 Cr | ₹-13 Cr |
Raw Material Consumed | ₹171 Cr | ₹204 Cr | ₹135 Cr | ₹147 Cr | ₹269 Cr |
Opening Raw Materials | ₹41 Cr | ₹26 Cr | ₹27 Cr | ₹33 Cr | ₹16 Cr |
Purchases Raw Materials | ₹171 Cr | ₹219 Cr | ₹134 Cr | ₹141 Cr | ₹286 Cr |
Closing Raw Materials | ₹41 Cr | ₹41 Cr | ₹26 Cr | ₹27 Cr | ₹33 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹29 Cr | ₹30 Cr | ₹22 Cr | ₹20 Cr | ₹26 Cr |
Electricity & Power | ₹27 Cr | ₹28 Cr | ₹20 Cr | ₹19 Cr | ₹24 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.87 Cr | ₹2.04 Cr | ₹1.60 Cr | ₹1.54 Cr | ₹1.73 Cr |
Employee Cost | ₹43 Cr | ₹40 Cr | ₹31 Cr | ₹27 Cr | ₹23 Cr |
Salaries, Wages & Bonus | ₹38 Cr | ₹35 Cr | ₹27 Cr | ₹23 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹2.53 Cr | ₹2.25 Cr | ₹1.81 Cr | ₹1.60 Cr | ₹1.44 Cr |
Workmen and Staff Welfare Expenses | ₹2.67 Cr | ₹2.86 Cr | ₹2.21 Cr | ₹1.67 Cr | ₹1.30 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹28 Cr | ₹36 Cr | ₹29 Cr | ₹20 Cr | ₹25 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹13 Cr | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹15 Cr |
Repairs and Maintenance | ₹7.19 Cr | ₹7.63 Cr | ₹5.39 Cr | ₹4.51 Cr | ₹4.81 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.83 Cr | ₹8.97 Cr | ₹5.77 Cr | ₹4.90 Cr | ₹5.26 Cr |
General and Administration Expenses | ₹8.32 Cr | ₹7.47 Cr | ₹6.95 Cr | ₹5.69 Cr | ₹5.84 Cr |
Rent , Rates & Taxes | ₹0.68 Cr | ₹0.78 Cr | ₹0.47 Cr | ₹0.60 Cr | ₹0.82 Cr |
Insurance | ₹1.17 Cr | ₹1.10 Cr | ₹1.01 Cr | ₹0.88 Cr | ₹0.49 Cr |
Printing and stationery | ₹0.66 Cr | ₹0.49 Cr | ₹0.47 Cr | ₹0.28 Cr | ₹0.38 Cr |
Professional and legal fees | ₹0.43 Cr | ₹0.52 Cr | ₹0.41 Cr | - | - |
Traveling and conveyance | ₹0.33 Cr | ₹0.13 Cr | ₹0.05 Cr | ₹0.23 Cr | ₹0.15 Cr |
Other Administration | ₹5.06 Cr | ₹4.44 Cr | ₹4.53 Cr | ₹3.71 Cr | ₹4.00 Cr |
Selling and Distribution Expenses | ₹5.25 Cr | ₹6.97 Cr | ₹6.75 Cr | ₹4.30 Cr | ₹6.74 Cr |
Advertisement & Sales Promotion | ₹0.52 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.12 Cr | ₹0.20 Cr |
Sales Commissions & Incentives | ₹1.69 Cr | ₹2.25 Cr | ₹2.00 Cr | ₹1.66 Cr | ₹3.11 Cr |
Freight and Forwarding | ₹3.04 Cr | ₹4.63 Cr | ₹4.66 Cr | ₹2.52 Cr | ₹3.39 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹0.03 Cr |
Miscellaneous Expenses | ₹0.84 Cr | ₹0.72 Cr | ₹3.23 Cr | ₹0.21 Cr | ₹0.66 Cr |
Bad debts /advances written off | - | - | ₹2.94 Cr | - | - |
Provision for doubtful debts | ₹0.51 Cr | ₹0.21 Cr | - | ₹0.08 Cr | ₹0.40 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.04 Cr | ₹0.09 Cr |
Losson foreign exchange fluctuations | ₹0.01 Cr | ₹0.12 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.31 Cr | ₹0.38 Cr | ₹0.30 Cr | ₹0.09 Cr | ₹0.17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹287 Cr | ₹316 Cr | ₹235 Cr | ₹235 Cr | ₹343 Cr |
Operating Profit (Excl OI) | ₹29 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr | ₹35 Cr |
Other Income | ₹3.07 Cr | ₹1.74 Cr | ₹1.78 Cr | ₹2.28 Cr | ₹2.51 Cr |
Interest Received | ₹0.40 Cr | ₹0.33 Cr | ₹0.43 Cr | ₹0.29 Cr | ₹0.24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.09 Cr | ₹0.01 Cr | ₹0.08 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.32 Cr | ₹1.06 Cr | ₹0.93 Cr | ₹1.27 Cr | ₹1.93 Cr |
Others | ₹2.36 Cr | ₹0.26 Cr | ₹0.42 Cr | ₹0.64 Cr | ₹0.34 Cr |
Operating Profit | ₹32 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr | ₹37 Cr |
Interest | ₹6.87 Cr | ₹6.23 Cr | ₹4.60 Cr | ₹5.15 Cr | ₹5.51 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.06 Cr | ₹5.49 Cr | ₹3.91 Cr | ₹4.39 Cr | ₹4.07 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.44 Cr | ₹0.53 Cr | ₹0.44 Cr | ₹0.60 Cr | ₹1.21 Cr |
Other Interest | ₹0.36 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.16 Cr | ₹0.22 Cr |
PBDT | ₹25 Cr | ₹30 Cr | ₹27 Cr | ₹23 Cr | ₹32 Cr |
Depreciation | ₹11 Cr | ₹10 Cr | ₹7.86 Cr | ₹7.86 Cr | ₹6.38 Cr |
Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr | ₹25 Cr |
Exceptional Income / Expenses | ₹2.35 Cr | ₹13 Cr | - | - | - |
Profit Before Tax | ₹17 Cr | ₹33 Cr | ₹20 Cr | ₹15 Cr | ₹25 Cr |
Provision for Tax | ₹5.22 Cr | ₹7.43 Cr | ₹6.01 Cr | ₹4.49 Cr | ₹7.54 Cr |
Current Income Tax | ₹3.50 Cr | ₹8.50 Cr | ₹5.27 Cr | ₹3.65 Cr | ₹6.70 Cr |
Deferred Tax | ₹2.07 Cr | ₹-0.13 Cr | ₹1.14 Cr | ₹0.79 Cr | ₹0.92 Cr |
Other taxes | ₹-0.35 Cr | ₹-0.94 Cr | ₹-0.39 Cr | ₹0.05 Cr | ₹-0.08 Cr |
Profit After Tax | ₹11 Cr | ₹25 Cr | ₹14 Cr | ₹10 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.09 Cr | ₹0.02 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹11 Cr | ₹25 Cr | ₹14 Cr | ₹10 Cr | ₹18 Cr |
Adjustments to PAT | - | - | - | ₹0.08 Cr | - |
Profit Balance B/F | ₹79 Cr | ₹60 Cr | ₹48 Cr | ₹38 Cr | ₹22 Cr |
Appropriations | ₹90 Cr | ₹85 Cr | ₹61 Cr | ₹48 Cr | ₹40 Cr |
General Reserves | ₹2.00 Cr | ₹2.00 Cr | ₹1.00 Cr | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.87 Cr | ₹4.47 Cr | ₹0.07 Cr | ₹0.86 Cr | ₹1.44 Cr |
Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | - | ₹15.00 |
Earnings Per Share | ₹37.91 | ₹83.76 | ₹44.84 | ₹33.68 | ₹59.03 |
Adjusted EPS | ₹37.91 | ₹83.76 | ₹44.84 | ₹33.68 | ₹59.03 |
Compare Income Statement of peers of SMS LIFESCIENCES INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SMS LIFESCIENCES INDIA | ₹359.9 Cr | 1.9% | 3.6% | 131.5% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹436,103.0 Cr | 1% | 0.7% | 47.3% | Stock Analytics | |
DIVIS LABORATORIES | ₹153,540.0 Cr | -1.1% | -5.8% | 61.7% | Stock Analytics | |
CIPLA | ₹119,196.0 Cr | 0.3% | -1.8% | 19.6% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹112,752.0 Cr | 6% | 11.8% | 20.3% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,041.2 Cr | -1.5% | -0.1% | 47% | Stock Analytics |
SMS LIFESCIENCES INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SMS LIFESCIENCES INDIA | 1.9% |
3.6% |
131.5% |
SENSEX | -2.7% |
-0.8% |
9.9% |
You may also like the below Video Courses