THEMIS MEDICARE
|
THEMIS MEDICARE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹354 Cr | ₹395 Cr | ₹231 Cr | ₹202 Cr | ₹184 Cr |
Sales | ₹344 Cr | ₹391 Cr | ₹229 Cr | ₹200 Cr | ₹183 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.87 Cr | ₹3.27 Cr | ₹1.34 Cr | ₹1.15 Cr | ₹1.18 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹354 Cr | ₹395 Cr | ₹231 Cr | ₹202 Cr | ₹184 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-7.80 Cr | ₹3.06 Cr | ₹-0.90 Cr | ₹-3.49 Cr | ₹-0.50 Cr |
Raw Material Consumed | ₹108 Cr | ₹128 Cr | ₹68 Cr | ₹55 Cr | ₹59 Cr |
Opening Raw Materials | ₹16 Cr | ₹12 Cr | ₹8.96 Cr | ₹9.62 Cr | ₹8.22 Cr |
Purchases Raw Materials | ₹79 Cr | ₹101 Cr | ₹60 Cr | ₹39 Cr | ₹41 Cr |
Closing Raw Materials | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹8.96 Cr | ₹9.62 Cr |
Other Direct Purchases / Brought in cost | ₹30 Cr | ₹31 Cr | ₹12 Cr | ₹15 Cr | ₹20 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹9.70 Cr |
Electricity & Power | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹9.70 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹66 Cr | ₹52 Cr | ₹40 Cr | ₹44 Cr | ₹46 Cr |
Salaries, Wages & Bonus | ₹61 Cr | ₹49 Cr | ₹37 Cr | ₹41 Cr | ₹43 Cr |
Contributions to EPF & Pension Funds | ₹4.32 Cr | ₹2.91 Cr | ₹2.82 Cr | ₹2.88 Cr | ₹2.61 Cr |
Workmen and Staff Welfare Expenses | ₹0.37 Cr | ₹0.27 Cr | ₹0.19 Cr | ₹0.33 Cr | ₹0.30 Cr |
Other Employees Cost | - | - | - | - | ₹0.06 Cr |
Other Manufacturing Expenses | ₹37 Cr | ₹40 Cr | ₹21 Cr | ₹24 Cr | ₹22 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹16 Cr | ₹6.66 Cr | ₹9.74 Cr | ₹11 Cr |
Repairs and Maintenance | ₹2.53 Cr | ₹2.74 Cr | ₹1.56 Cr | ₹1.36 Cr | ₹1.12 Cr |
Packing Material Consumed | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹11 Cr | ₹9.49 Cr |
Other Mfg Exp | ₹2.63 Cr | ₹3.86 Cr | ₹1.96 Cr | ₹1.70 Cr | ₹1.22 Cr |
General and Administration Expenses | ₹24 Cr | ₹19 Cr | ₹12 Cr | ₹14 Cr | ₹18 Cr |
Rent , Rates & Taxes | ₹2.33 Cr | ₹1.27 Cr | ₹1.96 Cr | ₹0.78 Cr | ₹1.45 Cr |
Insurance | ₹1.59 Cr | ₹1.42 Cr | ₹1.38 Cr | ₹0.89 Cr | ₹0.67 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.63 Cr | ₹8.37 Cr | ₹5.23 Cr | ₹3.48 Cr | ₹5.44 Cr |
Traveling and conveyance | ₹13 Cr | ₹7.47 Cr | ₹3.39 Cr | ₹8.81 Cr | ₹9.94 Cr |
Other Administration | ₹0.13 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr |
Selling and Distribution Expenses | ₹27 Cr | ₹26 Cr | ₹15 Cr | ₹12 Cr | ₹18 Cr |
Advertisement & Sales Promotion | ₹10 Cr | ₹8.06 Cr | ₹3.54 Cr | ₹4.33 Cr | ₹7.45 Cr |
Sales Commissions & Incentives | ₹9.71 Cr | ₹8.15 Cr | ₹5.45 Cr | ₹3.81 Cr | ₹5.77 Cr |
Freight and Forwarding | ₹6.88 Cr | ₹9.87 Cr | ₹5.93 Cr | ₹4.15 Cr | ₹4.50 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹7.86 Cr | ₹9.54 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹0.88 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.07 Cr | ₹0.01 Cr |
Other Miscellaneous Expenses | ₹20 Cr | ₹19 Cr | ₹14 Cr | ₹7.79 Cr | ₹8.65 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹287 Cr | ₹299 Cr | ₹181 Cr | ₹166 Cr | ₹181 Cr |
Operating Profit (Excl OI) | ₹67 Cr | ₹96 Cr | ₹49 Cr | ₹36 Cr | ₹2.28 Cr |
Other Income | ₹12 Cr | ₹6.54 Cr | ₹3.62 Cr | ₹3.47 Cr | ₹2.67 Cr |
Interest Received | ₹0.55 Cr | ₹0.61 Cr | ₹0.41 Cr | ₹0.30 Cr | ₹0.24 Cr |
Dividend Received | ₹4.21 Cr | ₹3.11 Cr | ₹1.93 Cr | - | ₹1.51 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹3.23 Cr | ₹1.52 Cr | ₹0.58 Cr | ₹0.25 Cr | ₹0.80 Cr |
Others | ₹3.53 Cr | ₹1.30 Cr | ₹0.70 Cr | ₹2.91 Cr | ₹0.12 Cr |
Operating Profit | ₹79 Cr | ₹102 Cr | ₹53 Cr | ₹39 Cr | ₹4.95 Cr |
Interest | ₹9.56 Cr | ₹8.78 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.57 Cr | ₹2.24 Cr | ₹1.75 Cr | ₹1.81 Cr | ₹1.42 Cr |
Other Interest | ₹7.99 Cr | ₹6.54 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr |
PBDT | ₹69 Cr | ₹93 Cr | ₹40 Cr | ₹26 Cr | ₹-6.88 Cr |
Depreciation | ₹10 Cr | ₹9.48 Cr | ₹8.55 Cr | ₹8.27 Cr | ₹7.99 Cr |
Profit Before Taxation & Exceptional Items | ₹59 Cr | ₹84 Cr | ₹32 Cr | ₹18 Cr | ₹-15 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹73 Cr | ₹95 Cr | ₹32 Cr | ₹18 Cr | ₹-15 Cr |
Provision for Tax | ₹16 Cr | ₹22 Cr | ₹5.63 Cr | ₹2.09 Cr | ₹-1.84 Cr |
Current Income Tax | ₹15 Cr | ₹17 Cr | - | - | - |
Deferred Tax | ₹0.61 Cr | ₹5.63 Cr | ₹5.63 Cr | ₹2.09 Cr | ₹-1.84 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹57 Cr | ₹73 Cr | ₹26 Cr | ₹16 Cr | ₹-13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | ₹0.02 Cr |
Share of Associate | - | - | ₹9.48 Cr | ₹8.91 Cr | ₹2.27 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹57 Cr | ₹73 Cr | ₹36 Cr | ₹25 Cr | ₹-11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹141 Cr | ₹72 Cr | ₹36 Cr | ₹10 Cr | ₹21 Cr |
Appropriations | ₹198 Cr | ₹145 Cr | ₹71 Cr | ₹35 Cr | ₹10 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.45 Cr | ₹3.77 Cr | ₹-0.37 Cr | ₹-0.39 Cr | ₹-0.29 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | ₹43.00 | ₹17.50 | - |
Earnings Per Share | ₹61.83 | ₹79.22 | ₹38.86 | ₹26.97 | ₹-11.70 |
Adjusted EPS | ₹6.18 | ₹7.92 | ₹3.89 | ₹2.70 | ₹-1.17 |
Compare Income Statement of peers of THEMIS MEDICARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THEMIS MEDICARE | ₹2,645.9 Cr | 9.4% | 5.5% | 75.7% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹426,518.0 Cr | -0.1% | -6.3% | 49.2% | Stock Analytics | |
DIVIS LABORATORIES | ₹158,636.0 Cr | 3.5% | 0.9% | 66.2% | Stock Analytics | |
CIPLA | ₹118,368.0 Cr | -2.6% | -3.8% | 19.2% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹99,671.4 Cr | -4.1% | -10.8% | 9.5% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹95,013.6 Cr | -2% | -6.1% | 49.9% | Stock Analytics |
THEMIS MEDICARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THEMIS MEDICARE | 9.4% |
5.5% |
75.7% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses