LAURUS LABS
|
LAURUS LABS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,554 Cr | ₹5,041 Cr | ₹6,041 Cr | ₹4,936 Cr | ₹4,814 Cr |
Sales | ₹5,333 Cr | ₹4,739 Cr | ₹5,808 Cr | ₹4,646 Cr | ₹4,599 Cr |
Job Work/ Contract Receipts | ₹175 Cr | ₹263 Cr | ₹207 Cr | ₹242 Cr | ₹124 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹46 Cr | ₹39 Cr | ₹26 Cr | ₹47 Cr | ₹90 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,554 Cr | ₹5,041 Cr | ₹6,041 Cr | ₹4,936 Cr | ₹4,814 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-56 Cr | ₹-101 Cr | ₹22 Cr | ₹-221 Cr | ₹-297 Cr |
Raw Material Consumed | ₹2,451 Cr | ₹2,475 Cr | ₹2,708 Cr | ₹2,355 Cr | ₹2,405 Cr |
Opening Raw Materials | ₹590 Cr | ₹550 Cr | ₹607 Cr | ₹646 Cr | ₹295 Cr |
Purchases Raw Materials | ₹2,383 Cr | ₹2,404 Cr | ₹2,495 Cr | ₹2,170 Cr | ₹2,659 Cr |
Closing Raw Materials | ₹628 Cr | ₹590 Cr | ₹550 Cr | ₹607 Cr | ₹646 Cr |
Other Direct Purchases / Brought in cost | ₹105 Cr | ₹111 Cr | ₹156 Cr | ₹146 Cr | ₹96 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹323 Cr | ₹338 Cr | ₹324 Cr | ₹204 Cr | ₹158 Cr |
Electricity & Power | ₹323 Cr | ₹338 Cr | ₹324 Cr | ₹204 Cr | ₹158 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹676 Cr | ₹615 Cr | ₹557 Cr | ₹470 Cr | ₹397 Cr |
Salaries, Wages & Bonus | ₹535 Cr | ₹483 Cr | ₹445 Cr | ₹370 Cr | ₹316 Cr |
Contributions to EPF & Pension Funds | ₹31 Cr | ₹29 Cr | ₹26 Cr | ₹22 Cr | ₹18 Cr |
Workmen and Staff Welfare Expenses | ₹83 Cr | ₹76 Cr | ₹66 Cr | ₹59 Cr | ₹51 Cr |
Other Employees Cost | ₹27 Cr | ₹26 Cr | ₹21 Cr | ₹18 Cr | ₹12 Cr |
Other Manufacturing Expenses | ₹649 Cr | ₹612 Cr | ₹523 Cr | ₹441 Cr | ₹365 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹26 Cr | ₹28 Cr | ₹39 Cr | ₹45 Cr | ₹50 Cr |
Repairs and Maintenance | ₹347 Cr | ₹320 Cr | ₹272 Cr | ₹201 Cr | ₹153 Cr |
Packing Material Consumed | ₹83 Cr | ₹58 Cr | ₹45 Cr | ₹60 Cr | ₹51 Cr |
Other Mfg Exp | ₹193 Cr | ₹206 Cr | ₹167 Cr | ₹135 Cr | ₹111 Cr |
General and Administration Expenses | ₹202 Cr | ₹158 Cr | ₹151 Cr | ₹146 Cr | ₹133 Cr |
Rent , Rates & Taxes | ₹44 Cr | ₹34 Cr | ₹38 Cr | ₹36 Cr | ₹34 Cr |
Insurance | ₹37 Cr | ₹34 Cr | ₹28 Cr | ₹24 Cr | ₹18 Cr |
Printing and stationery | ₹4.62 Cr | ₹3.88 Cr | ₹3.74 Cr | ₹2.64 Cr | ₹2.57 Cr |
Professional and legal fees | ₹47 Cr | ₹38 Cr | ₹40 Cr | ₹42 Cr | ₹34 Cr |
Traveling and conveyance | ₹12 Cr | ₹13 Cr | ₹10 Cr | ₹3.64 Cr | ₹1.49 Cr |
Other Administration | ₹56 Cr | ₹35 Cr | ₹32 Cr | ₹39 Cr | ₹43 Cr |
Selling and Distribution Expenses | ₹171 Cr | ₹134 Cr | ₹116 Cr | ₹102 Cr | ₹92 Cr |
Advertisement & Sales Promotion | ₹14 Cr | ₹11 Cr | ₹17 Cr | ₹0.49 Cr | ₹1.89 Cr |
Sales Commissions & Incentives | ₹30 Cr | ₹29 Cr | ₹33 Cr | ₹51 Cr | ₹48 Cr |
Freight and Forwarding | ₹67 Cr | ₹46 Cr | ₹45 Cr | ₹38 Cr | ₹39 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹59 Cr | ₹49 Cr | ₹22 Cr | ₹12 Cr | ₹3.49 Cr |
Miscellaneous Expenses | ₹82 Cr | ₹32 Cr | ₹47 Cr | ₹16 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹53 Cr | ₹4.93 Cr | ₹1.65 Cr | - | ₹2.51 Cr |
Losson disposal of fixed assets(net) | - | ₹1.93 Cr | ₹0.21 Cr | ₹1.21 Cr | ₹0.85 Cr |
Losson foreign exchange fluctuations | - | - | ₹25 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹29 Cr | ₹25 Cr | ₹20 Cr | ₹14 Cr | ₹7.35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,499 Cr | ₹4,263 Cr | ₹4,448 Cr | ₹3,513 Cr | ₹3,263 Cr |
Operating Profit (Excl OI) | ₹1,055 Cr | ₹778 Cr | ₹1,592 Cr | ₹1,422 Cr | ₹1,551 Cr |
Other Income | ₹75 Cr | ₹26 Cr | ₹6.00 Cr | ₹15 Cr | ₹24 Cr |
Interest Received | ₹15 Cr | ₹5.61 Cr | ₹4.56 Cr | ₹1.72 Cr | ₹1.31 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹57 Cr | - | - | - | ₹0.24 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.01 Cr | ₹1.04 Cr | ₹0.49 Cr | ₹0.30 Cr |
Foreign Exchange Gains | ₹2.86 Cr | ₹3.66 Cr | - | ₹10 Cr | ₹18 Cr |
Others | ₹0.02 Cr | ₹17 Cr | ₹0.40 Cr | ₹2.64 Cr | ₹4.10 Cr |
Operating Profit | ₹1,130 Cr | ₹804 Cr | ₹1,598 Cr | ₹1,438 Cr | ₹1,574 Cr |
Interest | ₹216 Cr | ₹183 Cr | ₹165 Cr | ₹102 Cr | ₹68 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹73 Cr | ₹72 Cr | ₹39 Cr | ₹27 Cr | ₹16 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.04 Cr | ₹7.90 Cr | ₹20 Cr | ₹16 Cr | ₹10 Cr |
Other Interest | ₹137 Cr | ₹103 Cr | ₹107 Cr | ₹59 Cr | ₹42 Cr |
PBDT | ₹914 Cr | ₹621 Cr | ₹1,433 Cr | ₹1,335 Cr | ₹1,506 Cr |
Depreciation | ₹430 Cr | ₹385 Cr | ₹324 Cr | ₹251 Cr | ₹205 Cr |
Profit Before Taxation & Exceptional Items | ₹484 Cr | ₹236 Cr | ₹1,109 Cr | ₹1,084 Cr | ₹1,301 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹484 Cr | ₹236 Cr | ₹1,109 Cr | ₹1,084 Cr | ₹1,301 Cr |
Provision for Tax | ₹130 Cr | ₹68 Cr | ₹312 Cr | ₹251 Cr | ₹317 Cr |
Current Income Tax | ₹157 Cr | ₹93 Cr | ₹290 Cr | ₹254 Cr | ₹338 Cr |
Deferred Tax | ₹-28 Cr | ₹-25 Cr | ₹-8.24 Cr | ₹-54 Cr | ₹-129 Cr |
Other taxes | ₹0.66 Cr | ₹0.14 Cr | ₹31 Cr | ₹51 Cr | ₹108 Cr |
Profit After Tax | ₹354 Cr | ₹168 Cr | ₹797 Cr | ₹832 Cr | ₹984 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.02 Cr | ₹-1.72 Cr | ₹-3.27 Cr | ₹-4.71 Cr | ₹-0.24 Cr |
Share of Associate | ₹3.93 Cr | ₹-5.94 Cr | ₹-3.21 Cr | ₹-0.20 Cr | - |
Other Consolidated Items | - | ₹-2.87 Cr | ₹-5.63 Cr | - | - |
Consolidated Net Profit | ₹358 Cr | ₹158 Cr | ₹785 Cr | ₹828 Cr | ₹984 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,315 Cr | ₹3,302 Cr | ₹2,625 Cr | ₹1,883 Cr | ₹988 Cr |
Appropriations | ₹3,673 Cr | ₹3,460 Cr | ₹3,409 Cr | ₹2,711 Cr | ₹1,971 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹25 Cr | ₹123 Cr | ₹64 Cr | ₹43 Cr | ₹24 Cr |
Equity Dividend % | ₹60.00 | ₹40.00 | ₹100.00 | ₹100.00 | ₹100.00 |
Earnings Per Share | ₹6.64 | ₹2.93 | ₹14.56 | ₹15.40 | ₹18.33 |
Adjusted EPS | ₹6.64 | ₹2.93 | ₹14.56 | ₹15.40 | ₹18.33 |
Compare Income Statement of peers of LAURUS LABS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LAURUS LABS | ₹45,221.2 Cr | 1% | 23.1% | 91.8% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹407,551.0 Cr | 0.4% | 1.8% | 4.5% | Stock Analytics | |
DIVIS LABORATORIES | ₹175,704.0 Cr | -1.1% | 0.1% | 45.6% | Stock Analytics | |
CIPLA | ₹123,675.0 Cr | 3.8% | 1.2% | -1.1% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹121,925.0 Cr | 2.2% | 11.7% | 11.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹106,626.0 Cr | 1.4% | -3.3% | -7.2% | Stock Analytics |
LAURUS LABS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LAURUS LABS | 1% |
23.1% |
91.8% |
SENSEX | -0.4% |
-1.6% |
1.3% |
You may also like the below Video Courses