SMS PHARMACEUTICALS
|
SMS PHARMACEUTICALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹751 Cr | ₹553 Cr | ₹554 Cr | ₹607 Cr | ₹451 Cr |
Sales | ₹734 Cr | ₹531 Cr | ₹541 Cr | ₹582 Cr | ₹433 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹14 Cr | ₹19 Cr | ₹7.83 Cr | ₹23 Cr | ₹13 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.81 Cr | ₹2.31 Cr | ₹4.86 Cr | ₹2.36 Cr | ₹4.60 Cr |
Less: Excise Duty | ₹42 Cr | ₹31 Cr | ₹34 Cr | ₹44 Cr | ₹39 Cr |
Net Sales | ₹709 Cr | ₹522 Cr | ₹520 Cr | ₹563 Cr | ₹412 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.00 Cr | ₹36 Cr | ₹-113 Cr | ₹27 Cr | ₹-13 Cr |
Raw Material Consumed | ₹425 Cr | ₹300 Cr | ₹388 Cr | ₹313 Cr | ₹260 Cr |
Opening Raw Materials | ₹79 Cr | ₹70 Cr | ₹70 Cr | ₹34 Cr | ₹55 Cr |
Purchases Raw Materials | ₹434 Cr | ₹308 Cr | ₹388 Cr | ₹349 Cr | ₹239 Cr |
Closing Raw Materials | ₹88 Cr | ₹79 Cr | ₹70 Cr | ₹70 Cr | ₹34 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹47 Cr | ₹36 Cr | ₹33 Cr | ₹23 Cr | ₹19 Cr |
Electricity & Power | ₹47 Cr | ₹36 Cr | ₹32 Cr | ₹23 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.20 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.14 Cr |
Employee Cost | ₹57 Cr | ₹50 Cr | ₹51 Cr | ₹41 Cr | ₹39 Cr |
Salaries, Wages & Bonus | ₹50 Cr | ₹44 Cr | ₹45 Cr | ₹36 Cr | ₹35 Cr |
Contributions to EPF & Pension Funds | ₹3.65 Cr | ₹3.26 Cr | ₹3.14 Cr | ₹2.56 Cr | ₹2.47 Cr |
Workmen and Staff Welfare Expenses | ₹2.81 Cr | ₹2.51 Cr | ₹3.26 Cr | ₹2.27 Cr | ₹2.07 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹38 Cr | ₹28 Cr | ₹26 Cr | ₹16 Cr | ₹15 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.56 Cr | ₹0.58 Cr | - | - | - |
Repairs and Maintenance | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹9.34 Cr | ₹7.97 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹20 Cr | ₹15 Cr | ₹11 Cr | ₹6.94 Cr | ₹6.91 Cr |
General and Administration Expenses | ₹21 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹8.05 Cr |
Rent , Rates & Taxes | ₹0.76 Cr | ₹0.56 Cr | ₹0.83 Cr | ₹0.67 Cr | ₹0.47 Cr |
Insurance | ₹6.17 Cr | ₹2.58 Cr | ₹2.49 Cr | ₹1.81 Cr | ₹0.95 Cr |
Printing and stationery | ₹0.98 Cr | ₹0.70 Cr | ₹0.72 Cr | ₹0.57 Cr | ₹0.57 Cr |
Professional and legal fees | ₹2.79 Cr | ₹2.19 Cr | ₹2.22 Cr | ₹1.80 Cr | ₹0.93 Cr |
Traveling and conveyance | ₹0.98 Cr | ₹0.99 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.43 Cr |
Other Administration | ₹9.00 Cr | ₹5.46 Cr | ₹8.90 Cr | ₹10 Cr | ₹4.70 Cr |
Selling and Distribution Expenses | ₹4.73 Cr | ₹3.82 Cr | ₹3.42 Cr | ₹5.09 Cr | ₹3.70 Cr |
Advertisement & Sales Promotion | ₹1.59 Cr | ₹0.86 Cr | ₹0.40 Cr | ₹0.22 Cr | ₹1.56 Cr |
Sales Commissions & Incentives | ₹0.77 Cr | ₹0.98 Cr | ₹1.18 Cr | ₹2.34 Cr | ₹0.95 Cr |
Freight and Forwarding | ₹2.38 Cr | ₹1.99 Cr | ₹1.84 Cr | ₹2.53 Cr | ₹1.19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.07 Cr | ₹1.27 Cr | ₹1.67 Cr | ₹1.25 Cr | ₹0.58 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.08 Cr | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.07 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.06 Cr | ₹1.19 Cr | ₹1.66 Cr | ₹1.17 Cr | ₹0.53 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹593 Cr | ₹468 Cr | ₹405 Cr | ₹442 Cr | ₹332 Cr |
Operating Profit (Excl OI) | ₹117 Cr | ₹55 Cr | ₹115 Cr | ₹121 Cr | ₹80 Cr |
Other Income | ₹4.46 Cr | ₹4.91 Cr | ₹5.20 Cr | ₹3.45 Cr | ₹5.11 Cr |
Interest Received | ₹0.76 Cr | ₹0.78 Cr | ₹0.56 Cr | ₹0.31 Cr | ₹0.35 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.04 Cr | ₹0.02 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹2.90 Cr | ₹3.91 Cr | ₹2.58 Cr | ₹0.57 Cr | ₹1.80 Cr |
Others | ₹0.76 Cr | ₹0.22 Cr | ₹2.06 Cr | ₹2.57 Cr | ₹2.97 Cr |
Operating Profit | ₹121 Cr | ₹59 Cr | ₹120 Cr | ₹125 Cr | ₹85 Cr |
Interest | ₹24 Cr | ₹22 Cr | ₹19 Cr | ₹11 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹9.71 Cr | ₹11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.98 Cr | ₹0.98 Cr | ₹1.01 Cr | ₹0.94 Cr | ₹1.12 Cr |
Other Interest | ₹0.26 Cr | ₹0.29 Cr | ₹0.87 Cr | ₹0.54 Cr | ₹0.69 Cr |
PBDT | ₹98 Cr | ₹37 Cr | ₹101 Cr | ₹113 Cr | ₹73 Cr |
Depreciation | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹22 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹66 Cr | ₹5.35 Cr | ₹68 Cr | ₹91 Cr | ₹51 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹66 Cr | ₹5.35 Cr | ₹68 Cr | ₹91 Cr | ₹51 Cr |
Provision for Tax | ₹17 Cr | ₹1.47 Cr | ₹0.62 Cr | ₹30 Cr | ₹18 Cr |
Current Income Tax | ₹15 Cr | ₹0.06 Cr | ₹15 Cr | ₹16 Cr | ₹9.00 Cr |
Deferred Tax | ₹1.78 Cr | ₹1.47 Cr | ₹-14 Cr | ₹14 Cr | ₹9.13 Cr |
Other taxes | ₹0.13 Cr | ₹-0.06 Cr | ₹-0.08 Cr | ₹0.05 Cr | ₹-0.06 Cr |
Profit After Tax | ₹49 Cr | ₹3.88 Cr | ₹68 Cr | ₹61 Cr | ₹33 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹0.63 Cr | ₹-11 Cr | ₹-5.66 Cr | ₹1.56 Cr | ₹-1.12 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹50 Cr | ₹-7.06 Cr | ₹62 Cr | ₹63 Cr | ₹32 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹288 Cr | ₹297 Cr | ₹248 Cr | ₹195 Cr | ₹179 Cr |
Appropriations | ₹337 Cr | ₹290 Cr | ₹310 Cr | ₹258 Cr | ₹211 Cr |
General Reserves | ₹10.00 Cr | - | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.44 Cr |
Other Appropriation | ₹2.60 Cr | ₹2.70 Cr | ₹2.46 Cr | ₹0.24 Cr | ₹2.70 Cr |
Equity Dividend % | ₹40.00 | ₹30.00 | ₹30.00 | ₹30.00 | ₹25.00 |
Earnings Per Share | ₹5.89 | ₹-0.83 | ₹7.35 | ₹7.39 | ₹3.73 |
Adjusted EPS | ₹5.89 | ₹-0.83 | ₹7.35 | ₹7.39 | ₹3.73 |
Compare Income Statement of peers of SMS PHARMACEUTICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SMS PHARMACEUTICALS | ₹1,825.7 Cr | 4% | -7.9% | 61.4% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹418,084.0 Cr | -0% | -4.6% | 18.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹162,384.0 Cr | 8.8% | 5.1% | 64.4% | Stock Analytics | |
CIPLA | ₹118,853.0 Cr | 2.4% | -1.1% | 0.8% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹103,143.0 Cr | 2.6% | -9.9% | -0.4% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹101,459.0 Cr | 3.6% | -0.1% | 22.7% | Stock Analytics |
SMS PHARMACEUTICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SMS PHARMACEUTICALS | 4% |
-7.9% |
61.4% |
SENSEX | 0.7% |
-0.1% |
8.8% |
You may also like the below Video Courses