THEMIS MEDICARE
|
THEMIS MEDICARE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr |
| Equity - Authorised | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Equity - Issued | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr |
| Equity Paid Up | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.20 Cr | ₹9.19 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | ₹0.07 Cr | ₹0.24 Cr | ₹0.37 Cr |
| Total Reserves | ₹393 Cr | ₹368 Cr | ₹330 Cr | ₹278 Cr | ₹209 Cr |
| Securities Premium | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹35 Cr | ₹35 Cr |
| Capital Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
| Profit & Loss Account Balance | ₹257 Cr | ₹232 Cr | ₹193 Cr | ₹141 Cr | ₹72 Cr |
| General Reserves | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr | ₹67 Cr |
| Other Reserves | ₹33 Cr | ₹33 Cr | ₹34 Cr | ₹34 Cr | ₹35 Cr |
| Reserve excluding Revaluation Reserve | ₹393 Cr | ₹368 Cr | ₹330 Cr | ₹278 Cr | ₹209 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹403 Cr | ₹378 Cr | ₹339 Cr | ₹287 Cr | ₹219 Cr |
| Minority Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹16 Cr | ₹21 Cr | ₹19 Cr | ₹11 Cr | ₹5.73 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹21 Cr | ₹28 Cr | ₹21 Cr | ₹12 Cr | ₹5.70 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-4.79 Cr | ₹-6.41 Cr | ₹-2.01 Cr | ₹-1.26 Cr | ₹0.03 Cr |
| Unsecured Loans | ₹2.22 Cr | ₹5.59 Cr | ₹9.83 Cr | ₹13 Cr | ₹16 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | ₹6.49 Cr | ₹9.42 Cr | ₹11 Cr | ₹8.41 Cr | ₹14 Cr |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | ₹-4.27 Cr | ₹-3.83 Cr | ₹-1.54 Cr | ₹4.56 Cr | ₹2.69 Cr |
| Deferred Tax Assets / Liabilities | ₹8.83 Cr | ₹7.39 Cr | ₹6.94 Cr | ₹6.47 Cr | ₹0.95 Cr |
| Deferred Tax Assets | ₹7.95 Cr | ₹8.38 Cr | ₹8.38 Cr | ₹8.38 Cr | ₹14 Cr |
| Deferred Tax Liability | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Other Long Term Liabilities | - | - | - | ₹0.42 Cr | ₹1.18 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.87 Cr | ₹1.60 Cr | - | - | - |
| Total Non-Current Liabilities | ₹29 Cr | ₹36 Cr | ₹35 Cr | ₹31 Cr | ₹24 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹51 Cr | ₹47 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr |
| Sundry Creditors | ₹51 Cr | ₹47 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹54 Cr | ₹50 Cr | ₹40 Cr | ₹30 Cr | ₹39 Cr |
| Bank Overdraft / Short term credit | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.64 Cr |
| Advances received from customers | ₹0.35 Cr | - | - | - | ₹9.42 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹0.66 Cr | ₹0.44 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹0.17 Cr |
| Other Liabilities | ₹53 Cr | ₹50 Cr | ₹40 Cr | ₹30 Cr | ₹29 Cr |
| Short Term Borrowings | ₹43 Cr | ₹47 Cr | ₹49 Cr | ₹43 Cr | ₹57 Cr |
| Secured ST Loans repayable on Demands | ₹33 Cr | ₹37 Cr | ₹39 Cr | ₹33 Cr | ₹42 Cr |
| Working Capital Loans- Sec | ₹33 Cr | ₹37 Cr | ₹39 Cr | ₹33 Cr | ₹42 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-23 Cr | ₹-27 Cr | ₹-29 Cr | ₹-23 Cr | ₹-28 Cr |
| Short Term Provisions | ₹18 Cr | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹1.49 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹16 Cr | ₹17 Cr | ₹18 Cr | ₹17 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.80 Cr | ₹0.96 Cr | ₹2.39 Cr | ₹1.86 Cr | ₹1.49 Cr |
| Total Current Liabilities | ₹166 Cr | ₹162 Cr | ₹149 Cr | ₹124 Cr | ₹128 Cr |
| Total Liabilities | ₹598 Cr | ₹576 Cr | ₹524 Cr | ₹442 Cr | ₹371 Cr |
| ASSETS | |||||
| Gross Block | ₹253 Cr | ₹239 Cr | ₹221 Cr | ₹192 Cr | ₹172 Cr |
| Less: Accumulated Depreciation | ₹80 Cr | ₹71 Cr | ₹59 Cr | ₹48 Cr | ₹39 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹172 Cr | ₹168 Cr | ₹162 Cr | ₹144 Cr | ₹133 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2.51 Cr | ₹2.60 Cr | ₹2.60 Cr | ₹2.56 Cr | ₹2.47 Cr |
| Non Current Investments | ₹95 Cr | ₹89 Cr | ₹70 Cr | ₹56 Cr | ₹45 Cr |
| Long Term Investment | ₹95 Cr | ₹89 Cr | ₹70 Cr | ₹56 Cr | ₹45 Cr |
| Quoted | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹29 Cr | ₹21 Cr |
| Unquoted | ₹32 Cr | ₹37 Cr | ₹31 Cr | ₹28 Cr | ₹24 Cr |
| Long Term Loans & Advances | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹6.90 Cr | ₹2.83 Cr |
| Other Non Current Assets | ₹1.18 Cr | ₹0.93 Cr | ₹1.82 Cr | ₹3.84 Cr | ₹2.31 Cr |
| Total Non-Current Assets | ₹284 Cr | ₹273 Cr | ₹249 Cr | ₹214 Cr | ₹186 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹84 Cr | ₹71 Cr | ₹69 Cr | ₹61 Cr | ₹58 Cr |
| Raw Materials | ₹12 Cr | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr |
| Work-in Progress | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr |
| Finished Goods | ₹50 Cr | ₹32 Cr | ₹32 Cr | ₹22 Cr | ₹26 Cr |
| Packing Materials | ₹6.17 Cr | ₹8.51 Cr | ₹6.83 Cr | ₹7.01 Cr | ₹6.30 Cr |
| Stores  and Spare | ₹0.16 Cr | ₹0.09 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.19 Cr |
| Other Inventory | ₹2.47 Cr | ₹0.99 Cr | ₹0.27 Cr | ₹0.78 Cr | ₹0.34 Cr |
| Sundry Debtors | ₹177 Cr | ₹178 Cr | ₹145 Cr | ₹101 Cr | ₹78 Cr |
| Debtors more than Six months | ₹44 Cr | ₹46 Cr | ₹33 Cr | ₹16 Cr | ₹29 Cr |
| Debtors Others | ₹133 Cr | ₹132 Cr | ₹112 Cr | ₹85 Cr | ₹49 Cr |
| Cash and Bank | ₹13 Cr | ₹19 Cr | ₹19 Cr | ₹26 Cr | ₹25 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.05 Cr |
| Balances at Bank | ₹13 Cr | ₹19 Cr | ₹19 Cr | ₹26 Cr | ₹25 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹6.81 Cr | ₹7.44 Cr | ₹6.68 Cr | ₹5.94 Cr | ₹5.89 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr | ₹0.17 Cr |
| Prepaid Expenses | ₹5.76 Cr | ₹6.22 Cr | ₹5.46 Cr | ₹4.13 Cr | ₹4.03 Cr |
| Other current_assets | ₹1.05 Cr | ₹1.05 Cr | ₹1.05 Cr | ₹1.65 Cr | ₹1.70 Cr |
| Short Term Loans and Advances | ₹33 Cr | ₹27 Cr | ₹35 Cr | ₹34 Cr | ₹19 Cr |
| Advances recoverable in cash or in kind | ₹2.39 Cr | ₹2.45 Cr | ₹1.63 Cr | ₹1.47 Cr | ₹1.39 Cr |
| Advance income tax and TDS | ₹9.87 Cr | ₹9.30 Cr | ₹10 Cr | ₹14 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹20 Cr | ₹15 Cr | ₹23 Cr | ₹19 Cr | ₹17 Cr |
| Total Current Assets | ₹314 Cr | ₹302 Cr | ₹275 Cr | ₹228 Cr | ₹185 Cr |
| Net Current Assets (Including Current Investments) | ₹148 Cr | ₹140 Cr | ₹125 Cr | ₹105 Cr | ₹57 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹598 Cr | ₹576 Cr | ₹524 Cr | ₹442 Cr | ₹371 Cr |
| Contingent Liabilities | ₹26 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
| Total Debt | ₹83 Cr | ₹96 Cr | ₹92 Cr | ₹79 Cr | ₹85 Cr |
| Book Value | 43.74 | 41.03 | 368.78 | 312.22 | 237.41 |
| Adjusted Book Value | 43.74 | 41.03 | 36.88 | 31.22 | 23.74 |
Compare Balance Sheet of peers of THEMIS MEDICARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THEMIS MEDICARE | ₹1,144.9 Cr | -0.9% | -7.6% | -52.6% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹405,452.0 Cr | -0.3% | 6% | -10.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹179,089.0 Cr | 3.9% | 18.6% | 14.5% | Stock Analytics | |
| CIPLA | ₹121,299.0 Cr | -5.2% | NA | 2.5% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,456.0 Cr | -1% | -1.2% | 8.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹99,965.9 Cr | -6.8% | -2.1% | -8.4% | Stock Analytics | |
THEMIS MEDICARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THEMIS MEDICARE | -0.9% |
-7.6% |
-52.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses