MOREPEN LABORATORIES
|
MOREPEN LABORATORIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,812 Cr | ₹1,690 Cr | ₹1,418 Cr | ₹1,547 Cr | ₹1,188 Cr |
| Sales | ₹1,804 Cr | ₹1,682 Cr | ₹1,414 Cr | ₹1,542 Cr | ₹1,175 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.84 Cr | ₹8.30 Cr | ₹3.58 Cr | ₹5.26 Cr | ₹13 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,812 Cr | ₹1,690 Cr | ₹1,418 Cr | ₹1,547 Cr | ₹1,188 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-47 Cr | ₹2.11 Cr | ₹16 Cr | ₹-10 Cr | ₹-42 Cr |
| Raw Material Consumed | ₹1,160 Cr | ₹1,015 Cr | ₹884 Cr | ₹990 Cr | ₹777 Cr |
| Opening Raw Materials | ₹145 Cr | ₹127 Cr | ₹157 Cr | ₹67 Cr | ₹72 Cr |
| Purchases Raw Materials | ₹964 Cr | ₹856 Cr | ₹695 Cr | ₹819 Cr | ₹568 Cr |
| Closing Raw Materials | ₹156 Cr | ₹145 Cr | ₹127 Cr | ₹157 Cr | ₹67 Cr |
| Other Direct Purchases / Brought in cost | ₹207 Cr | ₹177 Cr | ₹158 Cr | ₹262 Cr | ₹204 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹41 Cr | ₹34 Cr | ₹24 Cr | ₹19 Cr | ₹13 Cr |
| Electricity & Power | ₹41 Cr | ₹34 Cr | ₹24 Cr | ₹19 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹209 Cr | ₹181 Cr | ₹155 Cr | ₹164 Cr | ₹136 Cr |
| Salaries, Wages & Bonus | ₹189 Cr | ₹165 Cr | ₹141 Cr | ₹151 Cr | ₹124 Cr |
| Contributions to EPF & Pension Funds | ₹5.41 Cr | ₹4.94 Cr | ₹4.31 Cr | ₹4.44 Cr | ₹3.89 Cr |
| Workmen and Staff Welfare Expenses | ₹5.26 Cr | ₹4.83 Cr | ₹4.32 Cr | ₹3.73 Cr | ₹3.68 Cr |
| Other Employees Cost | ₹9.00 Cr | ₹6.51 Cr | ₹5.19 Cr | ₹5.04 Cr | ₹4.44 Cr |
| Other Manufacturing Expenses | ₹103 Cr | ₹96 Cr | ₹92 Cr | ₹99 Cr | ₹67 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹10 Cr | ₹9.64 Cr | ₹7.79 Cr | ₹7.00 Cr | ₹4.44 Cr |
| Packing Material Consumed | ₹46 Cr | ₹46 Cr | ₹56 Cr | ₹69 Cr | ₹45 Cr |
| Other Mfg Exp | ₹46 Cr | ₹41 Cr | ₹28 Cr | ₹23 Cr | ₹18 Cr |
| General and Administration Expenses | ₹67 Cr | ₹67 Cr | ₹55 Cr | ₹42 Cr | ₹35 Cr |
| Rent , Rates & Taxes | ₹4.11 Cr | ₹14 Cr | ₹13 Cr | ₹9.91 Cr | ₹7.97 Cr |
| Insurance | ₹2.48 Cr | ₹2.05 Cr | ₹1.42 Cr | ₹1.56 Cr | ₹1.34 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr |
| Traveling and conveyance | ₹25 Cr | ₹22 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr |
| Other Administration | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹5.25 Cr | ₹3.84 Cr |
| Selling and Distribution Expenses | ₹80 Cr | ₹110 Cr | ₹93 Cr | ₹54 Cr | ₹50 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹80 Cr | ₹110 Cr | ₹93 Cr | ₹54 Cr | ₹50 Cr |
| Miscellaneous Expenses | ₹25 Cr | ₹27 Cr | ₹19 Cr | ₹52 Cr | ₹34 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹25 Cr | ₹27 Cr | ₹19 Cr | ₹52 Cr | ₹34 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,638 Cr | ₹1,532 Cr | ₹1,338 Cr | ₹1,410 Cr | ₹1,070 Cr |
| Operating Profit (Excl OI) | ₹174 Cr | ₹159 Cr | ₹80 Cr | ₹137 Cr | ₹119 Cr |
| Other Income | ₹18 Cr | ₹14 Cr | ₹6.13 Cr | ₹20 Cr | ₹12 Cr |
| Interest Received | ₹4.82 Cr | ₹2.50 Cr | ₹1.66 Cr | ₹11 Cr | ₹2.13 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹10 Cr | ₹9.70 Cr | - | - | - |
| Others | ₹3.25 Cr | ₹1.77 Cr | ₹4.48 Cr | ₹8.98 Cr | ₹9.94 Cr |
| Operating Profit | ₹192 Cr | ₹173 Cr | ₹86 Cr | ₹157 Cr | ₹131 Cr |
| Interest | ₹8.34 Cr | ₹3.71 Cr | ₹1.98 Cr | ₹2.43 Cr | ₹1.79 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.56 Cr | - | - | - | - |
| Other Interest | ₹7.79 Cr | ₹3.71 Cr | ₹1.98 Cr | ₹2.43 Cr | ₹1.79 Cr |
| PBDT | ₹184 Cr | ₹169 Cr | ₹84 Cr | ₹154 Cr | ₹129 Cr |
| Depreciation | ₹29 Cr | ₹33 Cr | ₹28 Cr | ₹28 Cr | ₹30 Cr |
| Profit Before Taxation & Exceptional Items | ₹155 Cr | ₹135 Cr | ₹56 Cr | ₹127 Cr | ₹99 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹155 Cr | ₹135 Cr | ₹56 Cr | ₹127 Cr | ₹99 Cr |
| Provision for Tax | ₹37 Cr | ₹39 Cr | ₹17 Cr | ₹25 Cr | ₹1.42 Cr |
| Current Income Tax | ₹32 Cr | ₹39 Cr | ₹17 Cr | ₹25 Cr | ₹1.43 Cr |
| Deferred Tax | ₹4.73 Cr | ₹-0.44 Cr | ₹0.20 Cr | ₹2.48 Cr | - |
| Other taxes | - | ₹-0.09 Cr | ₹0.06 Cr | ₹-2.75 Cr | ₹-0.01 Cr |
| Profit After Tax | ₹118 Cr | ₹97 Cr | ₹39 Cr | ₹102 Cr | ₹97 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.01 Cr | ₹-0.46 Cr | - | ₹0.00 Cr | ₹0.00 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹118 Cr | ₹96 Cr | ₹39 Cr | ₹102 Cr | ₹97 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹286 Cr | ₹190 Cr | ₹151 Cr | ₹55 Cr | ₹-42 Cr |
| Appropriations | ₹404 Cr | ₹286 Cr | ₹190 Cr | ₹156 Cr | ₹55 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | ₹10.00 | - | - | - | - |
| Earnings Per Share | ₹2.15 | ₹1.88 | ₹0.76 | ₹2.13 | ₹2.16 |
| Adjusted EPS | ₹2.15 | ₹1.88 | ₹0.76 | ₹2.13 | ₹2.16 |
Compare Income Statement of peers of MOREPEN LABORATORIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MOREPEN LABORATORIES | ₹2,679.2 Cr | 1.6% | -5.8% | -40.2% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹407,791.0 Cr | 1.2% | 4.2% | -10.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹174,885.0 Cr | -0.5% | 8.9% | 10.8% | Stock Analytics | |
| CIPLA | ₹127,930.0 Cr | 0.4% | 3.7% | 8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,108.0 Cr | -0% | -2.1% | 6.6% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,164.0 Cr | 2.2% | -1.8% | -4.4% | Stock Analytics | |
MOREPEN LABORATORIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MOREPEN LABORATORIES | 1.6% |
-5.8% |
-40.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses