MEDICO REMEDIES
|
MEDICO REMEDIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹151 Cr | ₹145 Cr | ₹140 Cr | ₹121 Cr | ₹122 Cr |
| Sales | ₹149 Cr | ₹143 Cr | ₹138 Cr | ₹118 Cr | ₹120 Cr |
| Job Work/ Contract Receipts | ₹1.41 Cr | ₹1.18 Cr | ₹1.27 Cr | ₹1.17 Cr | ₹1.18 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.87 Cr | ₹0.43 Cr | ₹0.67 Cr | ₹1.50 Cr | ₹1.37 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹151 Cr | ₹145 Cr | ₹140 Cr | ₹121 Cr | ₹122 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.16 Cr | ₹2.04 Cr | ₹-1.18 Cr | ₹-0.26 Cr | ₹1.55 Cr |
| Raw Material Consumed | ₹100 Cr | ₹94 Cr | ₹90 Cr | ₹71 Cr | ₹78 Cr |
| Opening Raw Materials | ₹6.67 Cr | ₹7.72 Cr | ₹5.70 Cr | ₹4.13 Cr | ₹6.38 Cr |
| Purchases Raw Materials | ₹100 Cr | ₹91 Cr | ₹86 Cr | ₹70 Cr | ₹73 Cr |
| Closing Raw Materials | ₹9.08 Cr | ₹6.67 Cr | ₹7.72 Cr | ₹5.70 Cr | ₹4.13 Cr |
| Other Direct Purchases / Brought in cost | ₹2.10 Cr | ₹1.77 Cr | ₹5.98 Cr | ₹2.88 Cr | ₹3.06 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.93 Cr | ₹2.55 Cr | ₹2.48 Cr | ₹2.29 Cr | ₹1.91 Cr |
| Electricity & Power | ₹2.93 Cr | ₹2.55 Cr | ₹2.48 Cr | ₹2.29 Cr | ₹1.91 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹6.28 Cr | ₹5.92 Cr | ₹5.68 Cr | ₹5.41 Cr | ₹4.50 Cr |
| Salaries, Wages & Bonus | ₹5.86 Cr | ₹5.48 Cr | ₹5.27 Cr | ₹5.04 Cr | ₹4.15 Cr |
| Contributions to EPF & Pension Funds | ₹0.12 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.07 Cr |
| Workmen and Staff Welfare Expenses | ₹0.29 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.18 Cr | ₹0.15 Cr |
| Other Employees Cost | ₹0.01 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.13 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹21 Cr | ₹22 Cr | ₹23 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹4.38 Cr | ₹3.96 Cr | ₹3.90 Cr | ₹4.36 Cr | ₹0.24 Cr |
| Repairs and Maintenance | ₹1.87 Cr | ₹1.28 Cr | ₹0.79 Cr | ₹1.21 Cr | ₹0.70 Cr |
| Packing Material Consumed | ₹14 Cr | ₹14 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr |
| Other Mfg Exp | ₹2.03 Cr | ₹1.43 Cr | ₹1.13 Cr | ₹0.87 Cr | ₹4.26 Cr |
| General and Administration Expenses | ₹3.93 Cr | ₹2.07 Cr | ₹1.97 Cr | ₹2.12 Cr | ₹2.38 Cr |
| Rent , Rates & Taxes | ₹0.45 Cr | ₹0.04 Cr | ₹0.20 Cr | ₹0.19 Cr | ₹0.06 Cr |
| Insurance | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Printing and stationery | ₹0.47 Cr | ₹0.35 Cr | ₹0.25 Cr | ₹0.18 Cr | ₹0.10 Cr |
| Professional and legal fees | ₹1.80 Cr | ₹0.88 Cr | ₹0.54 Cr | ₹1.02 Cr | ₹1.01 Cr |
| Traveling and conveyance | ₹0.68 Cr | ₹0.53 Cr | ₹0.59 Cr | ₹0.16 Cr | ₹0.19 Cr |
| Other Administration | ₹0.45 Cr | ₹0.20 Cr | ₹0.32 Cr | ₹0.50 Cr | ₹0.95 Cr |
| Selling and Distribution Expenses | ₹6.25 Cr | ₹3.93 Cr | ₹9.60 Cr | ₹9.03 Cr | ₹8.30 Cr |
| Advertisement & Sales Promotion | ₹0.09 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.57 Cr | ₹0.39 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.88 Cr | ₹3.64 Cr | ₹8.67 Cr | ₹8.03 Cr | ₹6.01 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.28 Cr | ₹0.24 Cr | ₹0.90 Cr | ₹0.43 Cr | ₹1.90 Cr |
| Miscellaneous Expenses | ₹0.53 Cr | ₹0.97 Cr | ₹0.54 Cr | ₹1.10 Cr | ₹2.67 Cr |
| Bad debts /advances written off | - | - | - | ₹0.15 Cr | ₹1.97 Cr |
| Provision for doubtful debts | - | ₹0.63 Cr | - | ₹0.06 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.04 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.53 Cr | ₹0.34 Cr | ₹0.54 Cr | ₹0.85 Cr | ₹0.70 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹137 Cr | ₹132 Cr | ₹131 Cr | ₹114 Cr | ₹117 Cr |
| Operating Profit (Excl OI) | ₹14 Cr | ₹13 Cr | ₹9.48 Cr | ₹7.34 Cr | ₹5.24 Cr |
| Other Income | ₹3.27 Cr | ₹2.13 Cr | ₹4.09 Cr | ₹2.03 Cr | ₹1.03 Cr |
| Interest Received | ₹0.11 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.42 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.58 Cr | - | ₹0.14 Cr | - | - |
| Foreign Exchange Gains | ₹2.59 Cr | ₹2.03 Cr | ₹3.85 Cr | ₹1.96 Cr | ₹0.61 Cr |
| Others | - | - | - | - | - |
| Operating Profit | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹9.36 Cr | ₹6.27 Cr |
| Interest | ₹1.16 Cr | ₹0.82 Cr | ₹0.75 Cr | ₹0.66 Cr | ₹0.92 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.30 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.13 Cr |
| Other Interest | ₹0.85 Cr | ₹0.64 Cr | ₹0.58 Cr | ₹0.51 Cr | ₹0.79 Cr |
| PBDT | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹8.70 Cr | ₹5.35 Cr |
| Depreciation | ₹3.03 Cr | ₹2.88 Cr | ₹2.72 Cr | ₹2.22 Cr | ₹1.65 Cr |
| Profit Before Taxation & Exceptional Items | ₹14 Cr | ₹11 Cr | ₹10 Cr | ₹6.48 Cr | ₹3.70 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹14 Cr | ₹11 Cr | ₹10 Cr | ₹6.48 Cr | ₹3.70 Cr |
| Provision for Tax | ₹3.41 Cr | ₹3.04 Cr | ₹2.86 Cr | ₹1.67 Cr | ₹1.11 Cr |
| Current Income Tax | ₹3.81 Cr | ₹3.13 Cr | ₹2.50 Cr | ₹1.80 Cr | ₹1.06 Cr |
| Deferred Tax | ₹-0.39 Cr | ₹-0.12 Cr | ₹0.36 Cr | ₹-0.12 Cr | ₹-0.05 Cr |
| Other taxes | ₹-0.01 Cr | ₹0.04 Cr | - | - | ₹0.10 Cr |
| Profit After Tax | ₹10 Cr | ₹8.29 Cr | ₹7.24 Cr | ₹4.81 Cr | ₹2.59 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹32 Cr | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹9.91 Cr |
| Appropriations | ₹42 Cr | ₹32 Cr | ₹24 Cr | ₹17 Cr | ₹13 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.22 | ₹1.00 | ₹0.87 | ₹2.90 | ₹6.24 |
| Adjusted EPS | ₹1.22 | ₹1.00 | ₹0.87 | ₹0.58 | ₹0.31 |
Compare Income Statement of peers of MEDICO REMEDIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MEDICO REMEDIES | ₹419.2 Cr | 3.3% | 6.3% | -9.7% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹405,452.0 Cr | -0.3% | 6% | -10.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹179,089.0 Cr | 3.9% | 18.6% | 14.5% | Stock Analytics | |
| CIPLA | ₹121,299.0 Cr | -5.2% | NA | 2.5% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,456.0 Cr | -1% | -1.2% | 8.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹99,965.9 Cr | -6.8% | -2.1% | -8.4% | Stock Analytics | |
MEDICO REMEDIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MEDICO REMEDIES | 3.3% |
6.3% |
-9.7% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses