SHILPA MEDICARE
|
SHILPA MEDICARE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹9.78 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.15 Cr |
| Equity - Authorised | ₹11 Cr | ₹11 Cr | ₹9.50 Cr | ₹9.50 Cr | ₹9.50 Cr |
| Equity - Issued | ₹9.78 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.15 Cr |
| Equity Paid Up | ₹9.78 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.68 Cr | ₹8.15 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹2,362 Cr | ₹1,800 Cr | ₹1,775 Cr | ₹1,814 Cr | ₹1,471 Cr |
| Securities Premium | ₹1,213 Cr | ₹725 Cr | ₹725 Cr | ₹725 Cr | ₹429 Cr |
| Capital Reserves | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Profit & Loss Account Balance | ₹1,097 Cr | ₹1,034 Cr | ₹1,001 Cr | ₹1,043 Cr | ₹992 Cr |
| General Reserves | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr |
| Other Reserves | ₹0.50 Cr | ₹-11 Cr | ₹-3.45 Cr | ₹-6.56 Cr | ₹-1.55 Cr |
| Reserve excluding Revaluation Reserve | ₹2,362 Cr | ₹1,800 Cr | ₹1,775 Cr | ₹1,814 Cr | ₹1,471 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹2,372 Cr | ₹1,809 Cr | ₹1,783 Cr | ₹1,822 Cr | ₹1,479 Cr |
| Minority Interest | ₹-8.54 Cr | ₹-8.74 Cr | ₹-8.92 Cr | ₹-11 Cr | ₹-11 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹232 Cr | ₹560 Cr | ₹243 Cr | ₹353 Cr | ₹474 Cr |
| Non Convertible Debentures | ₹75 Cr | ₹450 Cr | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹157 Cr | ₹110 Cr | ₹243 Cr | ₹353 Cr | ₹474 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | ₹46 Cr | ₹0.11 Cr | ₹0.35 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | ₹0.11 Cr | ₹0.32 Cr |
| Other Unsecured Loan | - | - | ₹46 Cr | - | ₹0.03 Cr |
| Deferred Tax Assets / Liabilities | ₹-13 Cr | ₹-10 Cr | ₹14 Cr | ₹55 Cr | ₹47 Cr |
| Deferred Tax Assets | ₹191 Cr | ₹186 Cr | ₹156 Cr | ₹118 Cr | ₹65 Cr |
| Deferred Tax Liability | ₹178 Cr | ₹176 Cr | ₹170 Cr | ₹173 Cr | ₹112 Cr |
| Other Long Term Liabilities | ₹15 Cr | ₹17 Cr | ₹25 Cr | ₹25 Cr | ₹24 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹26 Cr | ₹22 Cr | ₹18 Cr | ₹19 Cr | ₹15 Cr |
| Total Non-Current Liabilities | ₹260 Cr | ₹589 Cr | ₹345 Cr | ₹453 Cr | ₹561 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹95 Cr | ₹174 Cr | ₹143 Cr | ₹146 Cr | ₹77 Cr |
| Sundry Creditors | ₹95 Cr | ₹174 Cr | ₹143 Cr | ₹146 Cr | ₹77 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹222 Cr | ₹138 Cr | ₹277 Cr | ₹240 Cr | ₹254 Cr |
| Bank Overdraft / Short term credit | - | ₹0.01 Cr | ₹2.49 Cr | ₹8.49 Cr | - |
| Advances received from customers | ₹14 Cr | ₹5.15 Cr | ₹11 Cr | ₹16 Cr | ₹7.48 Cr |
| Interest Accrued But Not Due | ₹0.73 Cr | ₹2.06 Cr | ₹2.78 Cr | ₹2.29 Cr | ₹2.64 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹207 Cr | ₹131 Cr | ₹260 Cr | ₹213 Cr | ₹244 Cr |
| Short Term Borrowings | ₹307 Cr | ₹361 Cr | ₹344 Cr | ₹203 Cr | ₹243 Cr |
| Secured ST Loans repayable on Demands | ₹307 Cr | ₹361 Cr | ₹344 Cr | ₹203 Cr | ₹243 Cr |
| Working Capital Loans- Sec | ₹307 Cr | ₹361 Cr | ₹344 Cr | ₹203 Cr | ₹243 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-307 Cr | ₹-361 Cr | ₹-344 Cr | ₹-203 Cr | ₹-243 Cr |
| Short Term Provisions | ₹50 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹50 Cr | ₹21 Cr | ₹21 Cr | ₹22 Cr | ₹13 Cr |
| Total Current Liabilities | ₹674 Cr | ₹694 Cr | ₹784 Cr | ₹612 Cr | ₹587 Cr |
| Total Liabilities | ₹3,298 Cr | ₹3,083 Cr | ₹2,904 Cr | ₹2,875 Cr | ₹2,632 Cr |
| ASSETS | |||||
| Gross Block | ₹2,076 Cr | ₹1,947 Cr | ₹1,847 Cr | ₹1,727 Cr | ₹1,421 Cr |
| Less: Accumulated Depreciation | ₹658 Cr | ₹562 Cr | ₹478 Cr | ₹385 Cr | ₹311 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,418 Cr | ₹1,385 Cr | ₹1,368 Cr | ₹1,342 Cr | ₹1,111 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹463 Cr | ₹403 Cr | ₹358 Cr | ₹190 Cr | ₹302 Cr |
| Non Current Investments | ₹35 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr | ₹21 Cr |
| Long Term Investment | ₹35 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr | ₹21 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹35 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr | ₹21 Cr |
| Long Term Loans & Advances | ₹37 Cr | ₹53 Cr | ₹57 Cr | ₹94 Cr | ₹43 Cr |
| Other Non Current Assets | ₹1.37 Cr | ₹9.87 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
| Total Non-Current Assets | ₹2,312 Cr | ₹2,207 Cr | ₹2,134 Cr | ₹1,988 Cr | ₹1,730 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Inventories | ₹348 Cr | ₹345 Cr | ₹320 Cr | ₹355 Cr | ₹333 Cr |
| Raw Materials | ₹159 Cr | ₹131 Cr | ₹144 Cr | ₹153 Cr | ₹136 Cr |
| Work-in Progress | ₹61 Cr | ₹70 Cr | ₹52 Cr | ₹45 Cr | ₹34 Cr |
| Finished Goods | ₹49 Cr | ₹82 Cr | ₹65 Cr | ₹75 Cr | ₹89 Cr |
| Packing Materials | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Stores  and Spare | ₹52 Cr | ₹40 Cr | ₹37 Cr | ₹53 Cr | ₹38 Cr |
| Other Inventory | ₹8.85 Cr | ₹5.18 Cr | ₹5.29 Cr | ₹16 Cr | ₹23 Cr |
| Sundry Debtors | ₹441 Cr | ₹392 Cr | ₹324 Cr | ₹386 Cr | ₹234 Cr |
| Debtors more than Six months | ₹59 Cr | ₹44 Cr | ₹45 Cr | ₹110 Cr | ₹30 Cr |
| Debtors Others | ₹385 Cr | ₹349 Cr | ₹280 Cr | ₹280 Cr | ₹204 Cr |
| Cash and Bank | ₹29 Cr | ₹32 Cr | ₹22 Cr | ₹34 Cr | ₹124 Cr |
| Cash in hand | ₹0.25 Cr | ₹0.33 Cr | ₹0.30 Cr | ₹0.34 Cr | ₹0.35 Cr |
| Balances at Bank | ₹28 Cr | ₹31 Cr | ₹21 Cr | ₹34 Cr | ₹123 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹18 Cr | ₹16 Cr | ₹16 Cr | ₹9.36 Cr | ₹26 Cr |
| Interest accrued on Investments | ₹0.25 Cr | ₹0.35 Cr | ₹1.31 Cr | ₹1.58 Cr | ₹1.52 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | ₹0.87 Cr | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹16 Cr | ₹15 Cr | ₹7.84 Cr | ₹6.50 Cr | ₹6.27 Cr |
| Other current_assets | ₹1.76 Cr | ₹0.79 Cr | ₹5.51 Cr | ₹1.28 Cr | ₹18 Cr |
| Short Term Loans and Advances | ₹151 Cr | ₹91 Cr | ₹88 Cr | ₹102 Cr | ₹146 Cr |
| Advances recoverable in cash or in kind | ₹55 Cr | ₹16 Cr | ₹24 Cr | ₹28 Cr | ₹21 Cr |
| Advance income tax and TDS | ₹4.73 Cr | ₹4.73 Cr | ₹8.83 Cr | ₹9.04 Cr | ₹8.61 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹91 Cr | ₹71 Cr | ₹55 Cr | ₹65 Cr | ₹117 Cr |
| Total Current Assets | ₹986 Cr | ₹876 Cr | ₹770 Cr | ₹887 Cr | ₹862 Cr |
| Net Current Assets (Including Current Investments) | ₹311 Cr | ₹183 Cr | ₹-15 Cr | ₹276 Cr | ₹275 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹3,298 Cr | ₹3,083 Cr | ₹2,904 Cr | ₹2,875 Cr | ₹2,632 Cr |
| Contingent Liabilities | ₹76 Cr | ₹100 Cr | ₹186 Cr | ₹104 Cr | ₹48 Cr |
| Total Debt | ₹586 Cr | ₹936 Cr | ₹797 Cr | ₹682 Cr | ₹844 Cr |
| Book Value | 242.58 | 208.37 | 205.44 | 209.93 | 181.37 |
| Adjusted Book Value | 242.58 | 208.37 | 205.44 | 209.93 | 181.37 |
Compare Balance Sheet of peers of SHILPA MEDICARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHILPA MEDICARE | ₹7,186.3 Cr | 3.7% | -0.4% | -12.2% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹406,147.0 Cr | 0.2% | 2.3% | -9.3% | Stock Analytics | |
| DIVIS LABORATORIES | ₹176,708.0 Cr | -1.3% | 9.1% | 16.7% | Stock Analytics | |
| CIPLA | ₹121,525.0 Cr | 0.2% | -0.6% | -3.8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,147.0 Cr | 0.6% | 1% | 10.8% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹100,596.0 Cr | 0.6% | -3.5% | -4.3% | Stock Analytics | |
SHILPA MEDICARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHILPA MEDICARE | 3.7% |
-0.4% |
-12.2% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses