MEDICO REMEDIES
|
MEDICO REMEDIES Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹140 Cr | ₹121 Cr | ₹122 Cr | ₹89 Cr | ₹98 Cr |
Sales | ₹138 Cr | ₹118 Cr | ₹120 Cr | ₹86 Cr | ₹95 Cr |
Job Work/ Contract Receipts | ₹1.27 Cr | ₹1.17 Cr | ₹1.18 Cr | ₹0.86 Cr | ₹0.91 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.67 Cr | ₹1.50 Cr | ₹1.37 Cr | ₹1.33 Cr | ₹1.34 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹140 Cr | ₹121 Cr | ₹122 Cr | ₹89 Cr | ₹98 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.18 Cr | ₹-0.26 Cr | ₹1.55 Cr | ₹-3.63 Cr | ₹-0.83 Cr |
Raw Material Consumed | ₹90 Cr | ₹71 Cr | ₹78 Cr | ₹61 Cr | ₹69 Cr |
Opening Raw Materials | ₹5.70 Cr | ₹4.13 Cr | ₹6.38 Cr | ₹7.45 Cr | ₹5.51 Cr |
Purchases Raw Materials | ₹86 Cr | ₹70 Cr | ₹73 Cr | ₹58 Cr | ₹69 Cr |
Closing Raw Materials | ₹7.72 Cr | ₹5.70 Cr | ₹4.13 Cr | ₹6.38 Cr | ₹7.45 Cr |
Other Direct Purchases / Brought in cost | ₹5.98 Cr | ₹2.88 Cr | ₹3.06 Cr | ₹1.89 Cr | ₹1.90 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.48 Cr | ₹2.29 Cr | ₹1.91 Cr | ₹1.83 Cr | ₹1.73 Cr |
Electricity & Power | ₹2.48 Cr | ₹2.29 Cr | ₹1.91 Cr | ₹1.83 Cr | ₹1.73 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹5.68 Cr | ₹5.41 Cr | ₹4.50 Cr | ₹3.83 Cr | ₹3.33 Cr |
Salaries, Wages & Bonus | ₹5.27 Cr | ₹5.04 Cr | ₹4.15 Cr | ₹3.59 Cr | ₹3.23 Cr |
Contributions to EPF & Pension Funds | ₹0.10 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr |
Workmen and Staff Welfare Expenses | ₹0.28 Cr | ₹0.18 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹0.11 Cr |
Other Employees Cost | ₹0.05 Cr | ₹0.10 Cr | ₹0.13 Cr | ₹0.01 Cr | ₹-0.09 Cr |
Other Manufacturing Expenses | ₹22 Cr | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.90 Cr | ₹4.36 Cr | ₹0.24 Cr | ₹3.04 Cr | ₹2.51 Cr |
Repairs and Maintenance | ₹0.79 Cr | ₹1.21 Cr | ₹0.70 Cr | ₹1.17 Cr | ₹0.57 Cr |
Packing Material Consumed | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹9.80 Cr | ₹12 Cr |
Other Mfg Exp | ₹1.13 Cr | ₹0.87 Cr | ₹4.26 Cr | ₹0.99 Cr | ₹1.23 Cr |
General and Administration Expenses | ₹1.97 Cr | ₹2.12 Cr | ₹2.38 Cr | ₹2.20 Cr | ₹1.49 Cr |
Rent , Rates & Taxes | ₹0.20 Cr | ₹0.19 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.17 Cr |
Insurance | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.07 Cr |
Printing and stationery | ₹0.25 Cr | ₹0.18 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.10 Cr |
Professional and legal fees | ₹0.54 Cr | ₹1.02 Cr | ₹1.01 Cr | ₹0.97 Cr | ₹0.45 Cr |
Traveling and conveyance | ₹0.59 Cr | ₹0.16 Cr | ₹0.19 Cr | ₹0.33 Cr | ₹0.40 Cr |
Other Administration | ₹0.91 Cr | ₹0.66 Cr | ₹1.14 Cr | ₹0.98 Cr | ₹0.70 Cr |
Selling and Distribution Expenses | ₹9.60 Cr | ₹9.03 Cr | ₹8.30 Cr | ₹4.81 Cr | ₹3.86 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.90 Cr | ₹0.43 Cr | ₹1.90 Cr | ₹2.25 Cr | ₹1.19 Cr |
Miscellaneous Expenses | ₹0.54 Cr | ₹1.10 Cr | ₹2.67 Cr | ₹0.75 Cr | ₹0.71 Cr |
Bad debts /advances written off | - | ₹0.15 Cr | ₹1.97 Cr | - | - |
Provision for doubtful debts | - | ₹0.06 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.04 Cr | - | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.54 Cr | ₹0.85 Cr | ₹0.70 Cr | ₹0.75 Cr | ₹0.71 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹131 Cr | ₹114 Cr | ₹117 Cr | ₹86 Cr | ₹95 Cr |
Operating Profit (Excl OI) | ₹9.48 Cr | ₹7.34 Cr | ₹5.24 Cr | ₹2.84 Cr | ₹2.76 Cr |
Other Income | ₹4.09 Cr | ₹2.03 Cr | ₹1.03 Cr | ₹2.10 Cr | ₹1.90 Cr |
Interest Received | ₹0.10 Cr | ₹0.07 Cr | ₹0.42 Cr | ₹0.39 Cr | ₹0.38 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.00 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.14 Cr | - | - | - | - |
Foreign Exchange Gains | ₹3.85 Cr | ₹1.96 Cr | ₹0.61 Cr | ₹1.70 Cr | ₹1.07 Cr |
Others | - | - | - | ₹0.01 Cr | ₹0.45 Cr |
Operating Profit | ₹14 Cr | ₹9.36 Cr | ₹6.27 Cr | ₹4.94 Cr | ₹4.67 Cr |
Interest | ₹0.75 Cr | ₹0.66 Cr | ₹0.92 Cr | ₹1.06 Cr | ₹0.98 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | ₹0.95 Cr | ₹0.68 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.17 Cr | ₹0.16 Cr | ₹0.13 Cr | - | - |
Other Interest | ₹0.58 Cr | ₹0.51 Cr | ₹0.79 Cr | ₹0.11 Cr | ₹0.30 Cr |
PBDT | ₹13 Cr | ₹8.70 Cr | ₹5.35 Cr | ₹3.88 Cr | ₹3.69 Cr |
Depreciation | ₹2.72 Cr | ₹2.22 Cr | ₹1.65 Cr | ₹1.66 Cr | ₹1.51 Cr |
Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹6.48 Cr | ₹3.70 Cr | ₹2.22 Cr | ₹2.18 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹10 Cr | ₹6.48 Cr | ₹3.70 Cr | ₹2.22 Cr | ₹2.18 Cr |
Provision for Tax | ₹2.86 Cr | ₹1.67 Cr | ₹1.11 Cr | ₹0.59 Cr | ₹0.61 Cr |
Current Income Tax | ₹2.50 Cr | ₹1.80 Cr | ₹1.06 Cr | ₹0.57 Cr | ₹0.55 Cr |
Deferred Tax | ₹0.36 Cr | ₹-0.12 Cr | ₹-0.05 Cr | ₹0.04 Cr | ₹0.06 Cr |
Other taxes | - | - | ₹0.10 Cr | ₹-0.03 Cr | - |
Profit After Tax | ₹7.24 Cr | ₹4.81 Cr | ₹2.59 Cr | ₹1.63 Cr | ₹1.57 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹7.24 Cr | ₹4.81 Cr | ₹2.59 Cr | ₹1.63 Cr | ₹1.57 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹17 Cr | ₹12 Cr | ₹9.91 Cr | ₹8.28 Cr | ₹6.71 Cr |
Appropriations | ₹24 Cr | ₹17 Cr | ₹13 Cr | ₹9.91 Cr | ₹8.28 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.87 | ₹2.90 | ₹6.24 | ₹3.93 | ₹3.78 |
Adjusted EPS | ₹0.87 | ₹0.58 | ₹0.31 | ₹0.20 | ₹0.19 |
Compare Income Statement of peers of MEDICO REMEDIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MEDICO REMEDIES | ₹381.8 Cr | -1.2% | -5.6% | -46.2% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹361,916.0 Cr | 0.3% | -7.5% | 53.9% | Stock Analytics | |
CIPLA | ₹115,034.0 Cr | 1.1% | -4.8% | 56.4% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹105,929.0 Cr | 1.6% | 1.6% | 27.6% | Stock Analytics | |
DIVIS LABORATORIES | ₹104,873.0 Cr | -1.9% | 10.7% | 21.4% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹100,322.0 Cr | 5.2% | -0.2% | 90.1% | Stock Analytics |
MEDICO REMEDIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MEDICO REMEDIES | -1.2% |
-5.6% |
-46.2% |
SENSEX | -0.6% |
0.3% |
21.8% |
You may also like the below Video Courses