LUPIN
|
LUPIN Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹31,737 Cr | ₹28,446 Cr | ₹29,676 Cr | ₹28,263 Cr | ₹29,921 Cr |
Sales | ₹31,066 Cr | ₹28,018 Cr | ₹29,078 Cr | ₹28,013 Cr | ₹29,536 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹317 Cr | ₹57 Cr | ₹386 Cr | ₹13 Cr | ₹154 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹354 Cr | ₹372 Cr | ₹213 Cr | ₹236 Cr | ₹232 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹20,011 Cr | ₹16,642 Cr | ₹16,405 Cr | ₹15,163 Cr | ₹15,375 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-457 Cr | ₹154 Cr | ₹-198 Cr | ₹-485 Cr | ₹8.55 Cr |
Raw Material Consumed | ₹6,102 Cr | ₹5,870 Cr | ₹5,979 Cr | ₹5,339 Cr | ₹4,954 Cr |
Opening Raw Materials | ₹1,000 Cr | ₹1,075 Cr | ₹900 Cr | ₹805 Cr | ₹813 Cr |
Purchases Raw Materials | ₹3,079 Cr | ₹2,857 Cr | ₹2,710 Cr | ₹2,757 Cr | ₹2,688 Cr |
Closing Raw Materials | ₹936 Cr | ₹1,000 Cr | ₹1,075 Cr | ₹900 Cr | ₹805 Cr |
Other Direct Purchases / Brought in cost | ₹2,959 Cr | ₹2,938 Cr | ₹3,444 Cr | ₹2,677 Cr | ₹2,258 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹493 Cr | ₹480 Cr | ₹444 Cr | ₹414 Cr | ₹443 Cr |
Electricity & Power | ₹493 Cr | ₹480 Cr | ₹444 Cr | ₹414 Cr | ₹443 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3,495 Cr | ₹3,087 Cr | ₹2,989 Cr | ₹2,826 Cr | ₹2,987 Cr |
Salaries, Wages & Bonus | ₹2,960 Cr | ₹2,660 Cr | ₹2,584 Cr | ₹2,444 Cr | ₹2,582 Cr |
Contributions to EPF & Pension Funds | ₹265 Cr | ₹228 Cr | ₹212 Cr | ₹201 Cr | ₹201 Cr |
Workmen and Staff Welfare Expenses | ₹136 Cr | ₹122 Cr | ₹118 Cr | ₹113 Cr | ₹141 Cr |
Other Employees Cost | ₹133 Cr | ₹77 Cr | ₹77 Cr | ₹68 Cr | ₹63 Cr |
Other Manufacturing Expenses | ₹2,738 Cr | ₹2,176 Cr | ₹2,188 Cr | ₹1,946 Cr | ₹1,852 Cr |
Sub-contracted / Out sourced services | ₹190 Cr | ₹160 Cr | ₹151 Cr | ₹163 Cr | ₹147 Cr |
Processing Charges | ₹254 Cr | ₹176 Cr | ₹129 Cr | ₹135 Cr | ₹133 Cr |
Repairs and Maintenance | ₹468 Cr | ₹452 Cr | ₹419 Cr | ₹382 Cr | ₹347 Cr |
Packing Material Consumed | ₹999 Cr | ₹756 Cr | ₹700 Cr | ₹508 Cr | ₹468 Cr |
Other Mfg Exp | ₹827 Cr | ₹632 Cr | ₹789 Cr | ₹757 Cr | ₹757 Cr |
General and Administration Expenses | ₹2,221 Cr | ₹1,733 Cr | ₹3,491 Cr | ₹1,218 Cr | ₹1,456 Cr |
Rent , Rates & Taxes | ₹252 Cr | ₹237 Cr | ₹248 Cr | ₹199 Cr | ₹238 Cr |
Insurance | ₹117 Cr | ₹105 Cr | ₹95 Cr | ₹93 Cr | ₹82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1,226 Cr | ₹899 Cr | ₹776 Cr | ₹712 Cr | ₹796 Cr |
Traveling and conveyance | ₹369 Cr | ₹281 Cr | ₹231 Cr | ₹127 Cr | ₹269 Cr |
Other Administration | ₹258 Cr | ₹210 Cr | ₹2,141 Cr | ₹87 Cr | ₹71 Cr |
Selling and Distribution Expenses | ₹1,343 Cr | ₹1,189 Cr | ₹1,096 Cr | ₹1,026 Cr | ₹1,080 Cr |
Advertisement & Sales Promotion | ₹904 Cr | ₹768 Cr | ₹712 Cr | ₹667 Cr | ₹749 Cr |
Sales Commissions & Incentives | ₹127 Cr | ₹114 Cr | ₹115 Cr | ₹117 Cr | ₹116 Cr |
Freight and Forwarding | ₹312 Cr | ₹307 Cr | ₹269 Cr | ₹242 Cr | ₹215 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹287 Cr | ₹232 Cr | ₹201 Cr | ₹311 Cr | ₹238 Cr |
Bad debts /advances written off | ₹0.19 Cr | ₹3.43 Cr | ₹4.62 Cr | ₹43 Cr | ₹0.13 Cr |
Provision for doubtful debts | ₹65 Cr | ₹12 Cr | - | ₹19 Cr | ₹30 Cr |
Losson disposal of fixed assets(net) | - | - | ₹2.93 Cr | - | - |
Losson foreign exchange fluctuations | ₹11 Cr | - | - | ₹91 Cr | ₹4.14 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹210 Cr | ₹217 Cr | ₹194 Cr | ₹159 Cr | ₹204 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹16,222 Cr | ₹14,921 Cr | ₹16,190 Cr | ₹12,596 Cr | ₹13,020 Cr |
Operating Profit (Excl OI) | ₹3,789 Cr | ₹1,721 Cr | ₹215 Cr | ₹2,567 Cr | ₹2,355 Cr |
Other Income | ₹142 Cr | ₹151 Cr | ₹214 Cr | ₹136 Cr | ₹484 Cr |
Interest Received | ₹46 Cr | ₹32 Cr | ₹33 Cr | ₹60 Cr | ₹129 Cr |
Dividend Received | - | - | - | - | ₹15 Cr |
Profit on sale of Fixed Assets | ₹1.17 Cr | ₹21 Cr | - | ₹0.93 Cr | ₹0.19 Cr |
Profits on sale of Investments | - | ₹0.36 Cr | ₹0.26 Cr | - | - |
Provision Written Back | ₹0.06 Cr | ₹0.19 Cr | ₹3.58 Cr | ₹0.87 Cr | - |
Foreign Exchange Gains | ₹11 Cr | ₹78 Cr | ₹68 Cr | - | ₹192 Cr |
Others | ₹84 Cr | ₹19 Cr | ₹109 Cr | ₹75 Cr | ₹148 Cr |
Operating Profit | ₹3,931 Cr | ₹1,871 Cr | ₹429 Cr | ₹2,703 Cr | ₹2,839 Cr |
Interest | ₹312 Cr | ₹274 Cr | ₹143 Cr | ₹141 Cr | ₹363 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹33 Cr | ₹34 Cr | ₹36 Cr | ₹23 Cr | ₹23 Cr |
Other Interest | ₹279 Cr | ₹240 Cr | ₹107 Cr | ₹117 Cr | ₹340 Cr |
PBDT | ₹3,619 Cr | ₹1,597 Cr | ₹286 Cr | ₹2,563 Cr | ₹2,476 Cr |
Depreciation | ₹1,197 Cr | ₹881 Cr | ₹1,659 Cr | ₹887 Cr | ₹970 Cr |
Profit Before Taxation & Exceptional Items | ₹2,422 Cr | ₹716 Cr | ₹-1,373 Cr | ₹1,675 Cr | ₹1,505 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-752 Cr |
Profit Before Tax | ₹2,422 Cr | ₹716 Cr | ₹-1,372 Cr | ₹1,676 Cr | ₹757 Cr |
Provision for Tax | ₹487 Cr | ₹269 Cr | ₹137 Cr | ₹449 Cr | ₹1,157 Cr |
Current Income Tax | ₹634 Cr | ₹246 Cr | ₹139 Cr | ₹442 Cr | ₹693 Cr |
Deferred Tax | ₹-147 Cr | ₹22 Cr | ₹-24 Cr | ₹10 Cr | ₹470 Cr |
Other taxes | ₹-0.51 Cr | ₹0.17 Cr | ₹22 Cr | ₹-3.20 Cr | ₹-6.43 Cr |
Profit After Tax | ₹1,936 Cr | ₹448 Cr | ₹-1,509 Cr | ₹1,228 Cr | ₹-400 Cr |
Extra items | - | - | - | - | ₹130 Cr |
Minority Interest | ₹-21 Cr | ₹-18 Cr | ₹-19 Cr | ₹-11 Cr | ₹0.39 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,914 Cr | ₹430 Cr | ₹-1,528 Cr | ₹1,217 Cr | ₹-269 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹9,536 Cr | ₹9,288 Cr | ₹11,108 Cr | ₹10,169 Cr | ₹10,884 Cr |
Appropriations | ₹11,450 Cr | ₹9,719 Cr | ₹9,580 Cr | ₹11,385 Cr | ₹10,615 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹267 Cr | ₹183 Cr | ₹292 Cr | ₹277 Cr | ₹385 Cr |
Equity Dividend % | ₹400.00 | ₹200.00 | ₹200.00 | ₹325.00 | ₹300.00 |
Earnings Per Share | ₹42.01 | ₹9.45 | ₹-33.62 | ₹26.81 | ₹-5.95 |
Adjusted EPS | ₹42.01 | ₹9.45 | ₹-33.62 | ₹26.81 | ₹-5.95 |
Compare Income Statement of peers of LUPIN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LUPIN | ₹85,195.1 Cr | -4.9% | -4.6% | 0.9% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹390,864.0 Cr | -4.3% | -3% | -0.7% | Stock Analytics | |
DIVIS LABORATORIES | ₹168,811.0 Cr | -3.3% | -7.4% | 34.1% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹124,352.0 Cr | 1.4% | 10.1% | 17.9% | Stock Analytics | |
CIPLA | ₹121,260.0 Cr | -4.4% | -0.5% | 0.7% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹101,786.0 Cr | -5.2% | -5.7% | -5.9% | Stock Analytics |
LUPIN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LUPIN | -4.9% |
-4.6% |
0.9% |
SENSEX | -1.1% |
-3.4% |
-1.1% |
You may also like the below Video Courses