MEDPLUS HEALTH SERVICES
|
MEDPLUS HEALTH SERVICES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,701 Cr | ₹4,624 Cr | ₹3,833 Cr | ₹3,133 Cr | ₹2,872 Cr |
| Sales | ₹5,574 Cr | ₹4,564 Cr | ₹3,801 Cr | ₹3,112 Cr | ₹2,850 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹76 Cr | ₹31 Cr | ₹7.51 Cr | ₹2.28 Cr | ₹2.80 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹51 Cr | ₹29 Cr | ₹24 Cr | ₹18 Cr | ₹19 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,625 Cr | ₹4,558 Cr | ₹3,779 Cr | ₹3,069 Cr | ₹2,871 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-191 Cr | ₹-221 Cr | ₹-159 Cr | ₹-105 Cr | ₹-248 Cr |
| Raw Material Consumed | ₹4,582 Cr | ₹3,779 Cr | ₹3,142 Cr | ₹2,531 Cr | ₹2,584 Cr |
| Opening Raw Materials | ₹5.71 Cr | ₹2.71 Cr | ₹1.78 Cr | ₹1.69 Cr | ₹0.85 Cr |
| Purchases Raw Materials | ₹51 Cr | ₹29 Cr | ₹20 Cr | ₹9.38 Cr | ₹4.04 Cr |
| Closing Raw Materials | ₹12 Cr | ₹5.71 Cr | ₹2.71 Cr | ₹1.78 Cr | ₹1.69 Cr |
| Other Direct Purchases / Brought in cost | ₹4,538 Cr | ₹3,753 Cr | ₹3,122 Cr | ₹2,521 Cr | ₹2,581 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹46 Cr | ₹32 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr |
| Electricity & Power | ₹46 Cr | ₹32 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹626 Cr | ₹545 Cr | ₹394 Cr | ₹339 Cr | ₹272 Cr |
| Salaries, Wages & Bonus | ₹551 Cr | ₹475 Cr | ₹347 Cr | ₹271 Cr | ₹241 Cr |
| Contributions to EPF & Pension Funds | ₹38 Cr | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹16 Cr |
| Workmen and Staff Welfare Expenses | ₹11 Cr | ₹22 Cr | ₹11 Cr | ₹5.04 Cr | ₹4.73 Cr |
| Other Employees Cost | ₹25 Cr | ₹18 Cr | ₹13 Cr | ₹46 Cr | ₹11 Cr |
| Other Manufacturing Expenses | ₹9.11 Cr | ₹6.19 Cr | ₹4.57 Cr | ₹2.63 Cr | ₹4.57 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹9.11 Cr | ₹6.19 Cr | ₹4.57 Cr | ₹2.63 Cr | ₹2.41 Cr |
| Packing Material Consumed | - | - | - | - | ₹0.66 Cr |
| Other Mfg Exp | - | - | - | - | ₹1.50 Cr |
| General and Administration Expenses | ₹77 Cr | ₹62 Cr | ₹40 Cr | ₹28 Cr | ₹25 Cr |
| Rent , Rates & Taxes | ₹3.73 Cr | ₹2.96 Cr | ₹3.49 Cr | ₹3.54 Cr | ₹2.24 Cr |
| Insurance | ₹2.52 Cr | ₹1.92 Cr | ₹1.54 Cr | ₹1.41 Cr | ₹0.84 Cr |
| Printing and stationery | ₹12 Cr | ₹11 Cr | ₹6.57 Cr | ₹4.23 Cr | ₹4.16 Cr |
| Professional and legal fees | ₹20 Cr | ₹12 Cr | ₹6.05 Cr | ₹4.70 Cr | ₹2.96 Cr |
| Traveling and conveyance | ₹10 Cr | ₹8.81 Cr | ₹5.43 Cr | ₹2.95 Cr | ₹3.66 Cr |
| Other Administration | ₹27 Cr | ₹25 Cr | ₹17 Cr | ₹12 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹98 Cr | ₹68 Cr | ₹47 Cr | ₹29 Cr | ₹48 Cr |
| Advertisement & Sales Promotion | ₹25 Cr | ₹11 Cr | ₹6.78 Cr | ₹1.68 Cr | ₹6.04 Cr |
| Sales Commissions & Incentives | ₹9.01 Cr | ₹8.92 Cr | ₹7.10 Cr | ₹5.35 Cr | ₹17 Cr |
| Freight and Forwarding | ₹64 Cr | ₹48 Cr | ₹33 Cr | ₹22 Cr | ₹24 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.96 Cr | ₹5.67 Cr | ₹4.75 Cr | ₹2.54 Cr | ₹37 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.09 Cr | ₹0.84 Cr | ₹0.49 Cr | ₹0.03 Cr | ₹2.46 Cr |
| Losson disposal of fixed assets(net) | ₹0.45 Cr | ₹0.35 Cr | ₹0.18 Cr | ₹0.10 Cr | ₹0.32 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.01 Cr | ₹0.16 Cr | ₹0.04 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.42 Cr | ₹4.48 Cr | ₹4.06 Cr | ₹2.25 Cr | ₹35 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,254 Cr | ₹4,276 Cr | ₹3,490 Cr | ₹2,840 Cr | ₹2,737 Cr |
| Operating Profit (Excl OI) | ₹371 Cr | ₹281 Cr | ₹289 Cr | ₹229 Cr | ₹134 Cr |
| Other Income | ₹40 Cr | ₹46 Cr | ₹31 Cr | ₹22 Cr | ₹17 Cr |
| Interest Received | ₹21 Cr | ₹28 Cr | ₹14 Cr | ₹7.79 Cr | ₹8.59 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹4.52 Cr | ₹4.20 Cr | ₹3.82 Cr | ₹2.38 Cr | - |
| Profits on sale of Investments | - | - | - | ₹0.03 Cr | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.04 Cr | ₹0.09 Cr | ₹0.01 Cr | - | - |
| Others | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹8.69 Cr |
| Operating Profit | ₹411 Cr | ₹327 Cr | ₹320 Cr | ₹251 Cr | ₹151 Cr |
| Interest | ₹114 Cr | ₹99 Cr | ₹83 Cr | ₹67 Cr | ₹47 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹0.72 Cr |
| Other Interest | ₹96 Cr | ₹83 Cr | ₹66 Cr | ₹54 Cr | ₹46 Cr |
| PBDT | ₹298 Cr | ₹229 Cr | ₹237 Cr | ₹183 Cr | ₹104 Cr |
| Depreciation | ₹224 Cr | ₹182 Cr | ₹119 Cr | ₹88 Cr | ₹75 Cr |
| Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹47 Cr | ₹118 Cr | ₹95 Cr | ₹29 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹73 Cr | ₹47 Cr | ₹118 Cr | ₹95 Cr | ₹29 Cr |
| Provision for Tax | ₹7.87 Cr | ₹-2.94 Cr | ₹23 Cr | ₹32 Cr | ₹28 Cr |
| Current Income Tax | ₹27 Cr | ₹18 Cr | ₹30 Cr | ₹31 Cr | ₹20 Cr |
| Deferred Tax | ₹-19 Cr | ₹-21 Cr | ₹-6.90 Cr | ₹1.33 Cr | ₹10 Cr |
| Other taxes | - | - | - | - | ₹-2.33 Cr |
| Profit After Tax | ₹66 Cr | ₹50 Cr | ₹95 Cr | ₹63 Cr | ₹1.79 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.10 Cr | ₹-0.34 Cr | ₹1.09 Cr | ₹0.75 Cr | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹65 Cr | ₹50 Cr | ₹96 Cr | ₹64 Cr | ₹1.79 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹214 Cr | ₹164 Cr | ₹66 Cr | ₹1.37 Cr | ₹1.87 Cr |
| Appropriations | ₹279 Cr | ₹214 Cr | ₹162 Cr | ₹65 Cr | ₹3.66 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.06 Cr | ₹-0.33 Cr | ₹-1.81 Cr | ₹-0.94 Cr | ₹2.29 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹5.48 | ₹4.17 | ₹8.03 | ₹1,425.40 | ₹92.47 |
| Adjusted EPS | ₹5.48 | ₹4.17 | ₹8.03 | ₹285.08 | ₹8.22 |
Compare Income Statement of peers of MEDPLUS HEALTH SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MEDPLUS HEALTH SERVICES | ₹9,771.5 Cr | 0.3% | 7.3% | -4.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹428,581.0 Cr | -1.8% | 4.1% | -1.6% | Stock Analytics | |
| DIVIS LABORATORIES | ₹170,753.0 Cr | -2.8% | -3.7% | 2.6% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹128,367.0 Cr | -0.2% | -0.9% | 12.9% | Stock Analytics | |
| CIPLA | ₹122,143.0 Cr | -2.1% | -1.7% | 0.9% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹106,244.0 Cr | -2% | 3.3% | -0.6% | Stock Analytics | |
MEDPLUS HEALTH SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MEDPLUS HEALTH SERVICES | 0.3% |
7.3% |
-4.4% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses