CIPLA
|
CIPLA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹35,415 Cr | ₹30,938 Cr | ₹29,719 Cr | ₹28,227 Cr | ₹27,131 Cr |
Sales | ₹35,088 Cr | ₹30,658 Cr | ₹29,579 Cr | ₹28,056 Cr | ₹26,694 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹8.18 Cr | ₹7.62 Cr | ₹9.40 Cr | ₹8.31 Cr | ₹8.73 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹319 Cr | ₹272 Cr | ₹131 Cr | ₹163 Cr | ₹428 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹25,774 Cr | ₹22,753 Cr | ₹21,763 Cr | ₹19,160 Cr | ₹17,132 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹63 Cr | ₹-96 Cr | ₹-725 Cr | ₹-193 Cr | ₹-245 Cr |
Raw Material Consumed | ₹8,757 Cr | ₹8,348 Cr | ₹9,220 Cr | ₹7,545 Cr | ₹6,236 Cr |
Opening Raw Materials | ₹1,616 Cr | ₹1,701 Cr | ₹1,795 Cr | ₹1,762 Cr | ₹1,540 Cr |
Purchases Raw Materials | ₹5,224 Cr | ₹5,434 Cr | ₹5,439 Cr | ₹4,919 Cr | ₹4,600 Cr |
Closing Raw Materials | ₹1,619 Cr | ₹1,616 Cr | ₹1,701 Cr | ₹1,795 Cr | ₹1,762 Cr |
Other Direct Purchases / Brought in cost | ₹3,536 Cr | ₹2,829 Cr | ₹3,687 Cr | ₹2,658 Cr | ₹1,859 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹365 Cr | ₹354 Cr | ₹331 Cr | ₹308 Cr | ₹327 Cr |
Electricity & Power | ₹365 Cr | ₹354 Cr | ₹331 Cr | ₹308 Cr | ₹327 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4,310 Cr | ₹3,830 Cr | ₹3,530 Cr | ₹3,252 Cr | ₹3,027 Cr |
Salaries, Wages & Bonus | ₹3,855 Cr | ₹3,408 Cr | ₹3,163 Cr | ₹2,929 Cr | ₹2,736 Cr |
Contributions to EPF & Pension Funds | ₹171 Cr | ₹164 Cr | ₹164 Cr | ₹148 Cr | ₹137 Cr |
Workmen and Staff Welfare Expenses | ₹237 Cr | ₹220 Cr | ₹179 Cr | ₹155 Cr | ₹131 Cr |
Other Employees Cost | ₹46 Cr | ₹39 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr |
Other Manufacturing Expenses | ₹1,779 Cr | ₹1,590 Cr | ₹1,453 Cr | ₹1,206 Cr | ₹1,372 Cr |
Sub-contracted / Out sourced services | ₹352 Cr | ₹293 Cr | ₹259 Cr | ₹251 Cr | ₹243 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹224 Cr | ₹203 Cr | ₹195 Cr | ₹154 Cr | ₹157 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,203 Cr | ₹1,094 Cr | ₹1,000 Cr | ₹801 Cr | ₹972 Cr |
General and Administration Expenses | ₹1,674 Cr | ₹1,423 Cr | ₹1,206 Cr | ₹986 Cr | ₹1,289 Cr |
Rent , Rates & Taxes | ₹206 Cr | ₹192 Cr | ₹178 Cr | ₹144 Cr | ₹128 Cr |
Insurance | ₹86 Cr | ₹80 Cr | ₹74 Cr | ₹63 Cr | ₹48 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹928 Cr | ₹804 Cr | ₹699 Cr | ₹609 Cr | ₹702 Cr |
Traveling and conveyance | ₹393 Cr | ₹291 Cr | ₹203 Cr | ₹127 Cr | ₹370 Cr |
Other Administration | ₹60 Cr | ₹57 Cr | ₹52 Cr | ₹43 Cr | ₹42 Cr |
Selling and Distribution Expenses | ₹1,725 Cr | ₹1,694 Cr | ₹1,670 Cr | ₹1,299 Cr | ₹1,252 Cr |
Advertisement & Sales Promotion | ₹1,087 Cr | ₹1,098 Cr | ₹1,059 Cr | ₹800 Cr | ₹774 Cr |
Sales Commissions & Incentives | ₹226 Cr | ₹244 Cr | ₹260 Cr | ₹201 Cr | ₹234 Cr |
Freight and Forwarding | ₹412 Cr | ₹353 Cr | ₹351 Cr | ₹298 Cr | ₹244 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹810 Cr | ₹619 Cr | ₹566 Cr | ₹508 Cr | ₹692 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹24 Cr | - | - | ₹39 Cr | ₹180 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹3.78 Cr | ₹25 Cr |
Other Miscellaneous Expenses | ₹787 Cr | ₹619 Cr | ₹566 Cr | ₹465 Cr | ₹487 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹19,483 Cr | ₹17,763 Cr | ₹17,251 Cr | ₹14,911 Cr | ₹13,951 Cr |
Operating Profit (Excl OI) | ₹6,291 Cr | ₹4,990 Cr | ₹4,512 Cr | ₹4,249 Cr | ₹3,181 Cr |
Other Income | ₹747 Cr | ₹512 Cr | ₹322 Cr | ₹270 Cr | ₹369 Cr |
Interest Received | ₹220 Cr | ₹162 Cr | ₹80 Cr | ₹47 Cr | ₹68 Cr |
Dividend Received | - | - | ₹0.01 Cr | ₹22 Cr | ₹0.06 Cr |
Profit on sale of Fixed Assets | ₹3.49 Cr | ₹1.58 Cr | ₹8.68 Cr | ₹3.01 Cr | ₹2.62 Cr |
Profits on sale of Investments | ₹70 Cr | ₹122 Cr | ₹77 Cr | ₹53 Cr | ₹126 Cr |
Provision Written Back | ₹17 Cr | ₹46 Cr | ₹47 Cr | ₹0.06 Cr | ₹2.41 Cr |
Foreign Exchange Gains | ₹101 Cr | ₹65 Cr | ₹22 Cr | ₹29 Cr | ₹104 Cr |
Others | ₹335 Cr | ₹115 Cr | ₹87 Cr | ₹116 Cr | ₹67 Cr |
Operating Profit | ₹7,038 Cr | ₹5,502 Cr | ₹4,834 Cr | ₹4,518 Cr | ₹3,550 Cr |
Interest | ₹90 Cr | ₹110 Cr | ₹106 Cr | ₹161 Cr | ₹197 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹39 Cr | ₹41 Cr | ₹67 Cr | ₹118 Cr | ₹150 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹19 Cr | ₹15 Cr | ₹1.50 Cr | ₹7.72 Cr | ₹8.13 Cr |
Other Interest | ₹32 Cr | ₹53 Cr | ₹37 Cr | ₹35 Cr | ₹40 Cr |
PBDT | ₹6,948 Cr | ₹5,393 Cr | ₹4,727 Cr | ₹4,358 Cr | ₹3,353 Cr |
Depreciation | ₹1,051 Cr | ₹1,172 Cr | ₹1,052 Cr | ₹1,068 Cr | ₹1,175 Cr |
Profit Before Taxation & Exceptional Items | ₹5,897 Cr | ₹4,221 Cr | ₹3,675 Cr | ₹3,290 Cr | ₹2,178 Cr |
Exceptional Income / Expenses | ₹-195 Cr | ₹-182 Cr | ₹-182 Cr | - | - |
Profit Before Tax | ₹5,702 Cr | ₹4,038 Cr | ₹3,493 Cr | ₹3,290 Cr | ₹2,178 Cr |
Provision for Tax | ₹1,547 Cr | ₹1,203 Cr | ₹934 Cr | ₹889 Cr | ₹631 Cr |
Current Income Tax | ₹1,697 Cr | ₹1,265 Cr | ₹1,137 Cr | ₹1,053 Cr | ₹683 Cr |
Deferred Tax | ₹-158 Cr | ₹-76 Cr | ₹-215 Cr | ₹-182 Cr | ₹-314 Cr |
Other taxes | ₹7.48 Cr | ₹14 Cr | ₹12 Cr | ₹18 Cr | ₹262 Cr |
Profit After Tax | ₹4,155 Cr | ₹2,835 Cr | ₹2,559 Cr | ₹2,401 Cr | ₹1,547 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-32 Cr | ₹-31 Cr | ₹-30 Cr | ₹16 Cr | ₹47 Cr |
Share of Associate | ₹-1.59 Cr | ₹-2.60 Cr | ₹-13 Cr | ₹-13 Cr | ₹-47 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹4,122 Cr | ₹2,802 Cr | ₹2,517 Cr | ₹2,405 Cr | ₹1,547 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹18,057 Cr | ₹15,669 Cr | ₹13,537 Cr | ₹11,118 Cr | ₹10,251 Cr |
Appropriations | ₹22,179 Cr | ₹18,471 Cr | ₹16,054 Cr | ₹13,523 Cr | ₹11,798 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹53 Cr |
Other Appropriation | ₹740 Cr | ₹414 Cr | ₹385 Cr | ₹-14 Cr | ₹304 Cr |
Equity Dividend % | ₹650.00 | ₹425.00 | ₹250.00 | ₹250.00 | ₹200.00 |
Earnings Per Share | ₹51.05 | ₹34.71 | ₹31.19 | ₹29.82 | ₹19.18 |
Adjusted EPS | ₹51.05 | ₹34.71 | ₹31.19 | ₹29.82 | ₹19.18 |
Compare Income Statement of peers of CIPLA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CIPLA | ₹134,348.3 Cr | 2.1% | 0.2% | 42.9% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹460,528.0 Cr | 0.8% | 5.7% | 69.5% | Stock Analytics | |
DIVIS LABORATORIES | ₹143,985.0 Cr | 0.9% | 7.2% | 48% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹112,591.0 Cr | -0.1% | -1.8% | 24.4% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹108,734.0 Cr | 0.1% | -4% | 79.3% | Stock Analytics | |
MANKIND PHARMA | ₹103,236.0 Cr | -5.7% | 5.7% | 46% | Stock Analytics |
CIPLA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CIPLA | 2.1% |
0.2% |
42.9% |
SENSEX | -0.8% |
2.3% |
27.8% |
You may also like the below Video Courses