Home > Income Statement > THEMIS MEDICARE

THEMIS MEDICARE
Income Statement

THEMIS MEDICARE is part of below Screeners ↓
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for THEMIS MEDICARE
Please provide your vote to see the results

THEMIS MEDICARE Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
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