GUJARAT THEMIS BIOSYN
|
GUJARAT THEMIS BIOSYN Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹151 Cr | ₹170 Cr | ₹148 Cr | ₹115 Cr | ₹91 Cr |
| Sales | ₹151 Cr | ₹170 Cr | ₹148 Cr | ₹114 Cr | ₹90 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.08 Cr | ₹0.01 Cr | ₹0.26 Cr | ₹0.66 Cr | ₹0.14 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹151 Cr | ₹170 Cr | ₹148 Cr | ₹115 Cr | ₹91 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.27 Cr | ₹11 Cr | ₹-3.24 Cr | ₹-5.13 Cr | ₹-0.38 Cr |
| Raw Material Consumed | ₹24 Cr | ₹25 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr |
| Opening Raw Materials | ₹1.06 Cr | ₹0.97 Cr | ₹1.43 Cr | ₹1.12 Cr | ₹1.48 Cr |
| Purchases Raw Materials | ₹25 Cr | ₹25 Cr | ₹29 Cr | ₹22 Cr | ₹15 Cr |
| Closing Raw Materials | ₹1.31 Cr | ₹1.06 Cr | ₹0.97 Cr | ₹1.43 Cr | ₹1.12 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹27 Cr | ₹27 Cr | ₹26 Cr | ₹22 Cr | ₹17 Cr |
| Electricity & Power | ₹20 Cr | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | ₹5.64 Cr | ₹5.45 Cr | ₹7.48 Cr | ₹5.95 Cr | ₹3.29 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.02 Cr | ₹1.26 Cr | ₹1.04 Cr | ₹0.88 Cr | ₹0.67 Cr |
| Employee Cost | ₹11 Cr | ₹10 Cr | ₹7.75 Cr | ₹7.08 Cr | ₹7.11 Cr |
| Salaries, Wages & Bonus | ₹11 Cr | ₹9.70 Cr | ₹7.05 Cr | ₹6.64 Cr | ₹6.70 Cr |
| Contributions to EPF & Pension Funds | ₹0.55 Cr | ₹0.34 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.24 Cr |
| Workmen and Staff Welfare Expenses | ₹0.00 Cr | ₹0.06 Cr | ₹0.35 Cr | ₹0.15 Cr | ₹0.13 Cr |
| Other Employees Cost | ₹0.13 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Other Manufacturing Expenses | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹9.00 Cr | ₹9.35 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.54 Cr | ₹0.55 Cr | ₹0.42 Cr | ₹0.38 Cr | ₹0.38 Cr |
| Repairs and Maintenance | ₹1.83 Cr | ₹1.86 Cr | ₹1.19 Cr | ₹1.51 Cr | ₹1.46 Cr |
| Packing Material Consumed | ₹0.30 Cr | ₹0.33 Cr | ₹0.38 Cr | ₹0.31 Cr | ₹0.16 Cr |
| Other Mfg Exp | ₹13 Cr | ₹11 Cr | ₹8.63 Cr | ₹6.81 Cr | ₹7.36 Cr |
| General and Administration Expenses | ₹1.91 Cr | ₹4.02 Cr | ₹2.53 Cr | ₹1.43 Cr | ₹1.16 Cr |
| Rent , Rates & Taxes | ₹0.53 Cr | ₹0.43 Cr | ₹0.35 Cr | ₹0.24 Cr | ₹0.26 Cr |
| Insurance | ₹0.38 Cr | ₹0.50 Cr | ₹0.47 Cr | ₹0.41 Cr | ₹0.40 Cr |
| Printing and stationery | ₹0.19 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹1.91 Cr | ₹0.92 Cr | ₹1.10 Cr | ₹0.36 Cr | ₹0.19 Cr |
| Traveling and conveyance | ₹0.26 Cr | ₹0.51 Cr | ₹0.14 Cr | ₹0.04 Cr | ₹0.01 Cr |
| Other Administration | ₹-1.36 Cr | ₹1.54 Cr | ₹0.35 Cr | ₹0.30 Cr | ₹0.24 Cr |
| Selling and Distribution Expenses | ₹0.27 Cr | ₹0.42 Cr | ₹1.04 Cr | ₹0.31 Cr | ₹0.38 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | ₹0.07 Cr |
| Freight and Forwarding | ₹0.26 Cr | ₹0.40 Cr | ₹1.04 Cr | ₹0.31 Cr | ₹0.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.46 Cr | ₹0.53 Cr | ₹0.64 Cr | ₹1.15 Cr | ₹0.53 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | ₹0.24 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.02 Cr | - | - | ₹0.00 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.46 Cr | ₹0.51 Cr | ₹0.64 Cr | ₹0.91 Cr | ₹0.53 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹82 Cr | ₹91 Cr | ₹75 Cr | ₹57 Cr | ₹50 Cr |
| Operating Profit (Excl OI) | ₹69 Cr | ₹79 Cr | ₹74 Cr | ₹58 Cr | ₹40 Cr |
| Other Income | ₹2.43 Cr | ₹4.37 Cr | ₹6.59 Cr | ₹4.05 Cr | ₹3.27 Cr |
| Interest Received | ₹0.71 Cr | ₹4.04 Cr | ₹5.13 Cr | ₹3.26 Cr | ₹2.15 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.11 Cr | ₹0.01 Cr | ₹0.87 Cr | ₹0.75 Cr | ₹1.10 Cr |
| Foreign Exchange Gains | ₹0.05 Cr | - | - | ₹0.01 Cr | - |
| Others | ₹1.55 Cr | ₹0.32 Cr | ₹0.59 Cr | ₹0.03 Cr | ₹0.01 Cr |
| Operating Profit | ₹71 Cr | ₹83 Cr | ₹80 Cr | ₹62 Cr | ₹44 Cr |
| Interest | ₹0.36 Cr | ₹0.23 Cr | ₹0.18 Cr | ₹0.83 Cr | ₹0.98 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.28 Cr | - | - | ₹0.49 Cr | ₹0.44 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.13 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.19 Cr |
| Other Interest | ₹-0.05 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.25 Cr | ₹0.35 Cr |
| PBDT | ₹71 Cr | ₹83 Cr | ₹80 Cr | ₹61 Cr | ₹43 Cr |
| Depreciation | ₹5.38 Cr | ₹3.54 Cr | ₹2.58 Cr | ₹2.23 Cr | ₹1.73 Cr |
| Profit Before Taxation & Exceptional Items | ₹66 Cr | ₹79 Cr | ₹77 Cr | ₹59 Cr | ₹41 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹66 Cr | ₹79 Cr | ₹77 Cr | ₹59 Cr | ₹41 Cr |
| Provision for Tax | ₹17 Cr | ₹20 Cr | ₹19 Cr | ₹15 Cr | ₹11 Cr |
| Current Income Tax | ₹17 Cr | ₹20 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr |
| Deferred Tax | ₹0.28 Cr | ₹0.38 Cr | ₹0.26 Cr | ₹0.07 Cr | ₹0.13 Cr |
| Other taxes | ₹-0.21 Cr | ₹0.29 Cr | - | ₹0.33 Cr | ₹0.23 Cr |
| Profit After Tax | ₹49 Cr | ₹59 Cr | ₹58 Cr | ₹44 Cr | ₹30 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹192 Cr | ₹140 Cr | ₹94 Cr | ₹60 Cr | ₹33 Cr |
| Appropriations | ₹241 Cr | ₹199 Cr | ₹152 Cr | ₹104 Cr | ₹63 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.23 Cr | ₹1.49 Cr | ₹5.75 Cr | ₹0.08 Cr | ₹2.43 Cr |
| Equity Dividend % | ₹67.00 | ₹100.00 | ₹108.00 | ₹220.00 | - |
| Earnings Per Share | ₹4.48 | ₹8.14 | ₹39.90 | ₹30.03 | ₹20.77 |
| Adjusted EPS | ₹4.48 | ₹5.43 | ₹5.32 | ₹4.00 | ₹2.77 |
Compare Income Statement of peers of GUJARAT THEMIS BIOSYN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GUJARAT THEMIS BIOSYN | ₹4,116.4 Cr | -7.5% | -16% | 13.3% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹433,068.0 Cr | -0.2% | 7.1% | 1.1% | Stock Analytics | |
| DIVIS LABORATORIES | ₹171,847.0 Cr | 0.8% | -6% | 4.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹127,985.0 Cr | 1.2% | 6.4% | 13.1% | Stock Analytics | |
| CIPLA | ₹122,826.0 Cr | -0.2% | 1.4% | -0.9% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹106,418.0 Cr | 1.2% | 5.8% | 4.2% | Stock Analytics | |
GUJARAT THEMIS BIOSYN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GUJARAT THEMIS BIOSYN | -7.5% |
-16% |
13.3% |
| SENSEX | 0% |
2.7% |
6.8% |
You may also like the below Video Courses