POLY MEDICURE
|
POLY MEDICURE Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,887 Cr | ₹1,677 Cr | ₹1,381 Cr | ₹1,120 Cr | ₹927 Cr |
| Sales | ₹1,870 Cr | ₹1,662 Cr | ₹1,371 Cr | ₹1,113 Cr | ₹921 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.61 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹15 Cr | ₹10 Cr | ₹6.57 Cr | ₹6.18 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,875 Cr | ₹1,670 Cr | ₹1,376 Cr | ₹1,115 Cr | ₹923 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.64 Cr | ₹-24 Cr | ₹11 Cr | ₹-24 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹497 Cr | ₹472 Cr | ₹383 Cr | ₹345 Cr | ₹297 Cr |
| Opening Raw Materials | ₹147 Cr | ₹109 Cr | ₹97 Cr | ₹84 Cr | ₹59 Cr |
| Purchases Raw Materials | ₹516 Cr | ₹502 Cr | ₹388 Cr | ₹353 Cr | ₹310 Cr |
| Closing Raw Materials | ₹171 Cr | ₹147 Cr | ₹109 Cr | ₹97 Cr | ₹84 Cr |
| Other Direct Purchases / Brought in cost | ₹5.06 Cr | ₹7.94 Cr | ₹7.02 Cr | ₹5.21 Cr | ₹11 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹60 Cr | ₹54 Cr | ₹44 Cr | ₹39 Cr | ₹30 Cr |
| Electricity & Power | ₹60 Cr | ₹54 Cr | ₹44 Cr | ₹39 Cr | ₹30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹402 Cr | ₹302 Cr | ₹246 Cr | ₹203 Cr | ₹164 Cr |
| Salaries, Wages & Bonus | ₹362 Cr | ₹279 Cr | ₹226 Cr | ₹187 Cr | ₹151 Cr |
| Contributions to EPF & Pension Funds | ₹25 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr |
| Workmen and Staff Welfare Expenses | ₹9.19 Cr | ₹3.20 Cr | ₹2.88 Cr | ₹1.75 Cr | ₹0.87 Cr |
| Other Employees Cost | ₹6.31 Cr | ₹1.22 Cr | ₹2.11 Cr | ₹1.93 Cr | ₹0.93 Cr |
| Other Manufacturing Expenses | ₹303 Cr | ₹287 Cr | ₹235 Cr | ₹209 Cr | ₹173 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹113 Cr | ₹111 Cr | ₹92 Cr | ₹80 Cr | ₹66 Cr |
| Repairs and Maintenance | ₹6.17 Cr | ₹4.14 Cr | ₹4.08 Cr | ₹3.17 Cr | ₹2.54 Cr |
| Packing Material Consumed | ₹107 Cr | ₹108 Cr | ₹89 Cr | ₹84 Cr | ₹66 Cr |
| Other Mfg Exp | ₹76 Cr | ₹65 Cr | ₹49 Cr | ₹42 Cr | ₹38 Cr |
| General and Administration Expenses | ₹86 Cr | ₹58 Cr | ₹49 Cr | ₹39 Cr | ₹33 Cr |
| Rent , Rates & Taxes | ₹6.85 Cr | ₹4.62 Cr | ₹3.64 Cr | ₹2.71 Cr | ₹4.13 Cr |
| Insurance | ₹7.81 Cr | ₹4.83 Cr | ₹4.31 Cr | ₹3.23 Cr | ₹3.04 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹36 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Traveling and conveyance | ₹32 Cr | ₹29 Cr | ₹23 Cr | ₹17 Cr | ₹10 Cr |
| Other Administration | ₹4.16 Cr | ₹3.00 Cr | ₹2.50 Cr | ₹2.38 Cr | ₹1.76 Cr |
| Selling and Distribution Expenses | ₹63 Cr | ₹43 Cr | ₹27 Cr | ₹21 Cr | ₹16 Cr |
| Advertisement & Sales Promotion | ₹12 Cr | ₹9.90 Cr | ₹7.30 Cr | ₹6.18 Cr | ₹3.16 Cr |
| Sales Commissions & Incentives | ₹13 Cr | ₹7.36 Cr | ₹7.07 Cr | ₹6.92 Cr | ₹5.72 Cr |
| Freight and Forwarding | ₹37 Cr | ₹25 Cr | ₹12 Cr | ₹7.41 Cr | ₹6.21 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.75 Cr | ₹0.80 Cr | ₹0.89 Cr | ₹0.48 Cr | ₹0.60 Cr |
| Miscellaneous Expenses | ₹33 Cr | ₹22 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr |
| Bad debts /advances written off | ₹8.95 Cr | ₹0.33 Cr | ₹1.18 Cr | ₹0.14 Cr | ₹0.66 Cr |
| Provision for doubtful debts | ₹1.52 Cr | ₹3.18 Cr | ₹1.13 Cr | ₹0.59 Cr | ₹0.03 Cr |
| Losson disposal of fixed assets(net) | ₹0.22 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.71 Cr | ₹0.04 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹15 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,437 Cr | ₹1,214 Cr | ₹1,016 Cr | ₹848 Cr | ₹708 Cr |
| Operating Profit (Excl OI) | ₹439 Cr | ₹456 Cr | ₹360 Cr | ₹267 Cr | ₹215 Cr |
| Other Income | ₹127 Cr | ₹89 Cr | ₹59 Cr | ₹36 Cr | ₹38 Cr |
| Interest Received | ₹10 Cr | ₹14 Cr | ₹14 Cr | ₹5.97 Cr | ₹2.29 Cr |
| Dividend Received | ₹0.86 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.12 Cr | ₹0.62 Cr | ₹0.10 Cr | ₹0.53 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹8.87 Cr | ₹0.95 Cr | ₹0.51 Cr | ₹0.21 Cr | ₹0.37 Cr |
| Foreign Exchange Gains | ₹39 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Others | ₹68 Cr | ₹53 Cr | ₹28 Cr | ₹16 Cr | ₹22 Cr |
| Operating Profit | ₹566 Cr | ₹545 Cr | ₹419 Cr | ₹304 Cr | ₹253 Cr |
| Interest | ₹21 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹6.16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹16 Cr | ₹11 Cr | ₹9.76 Cr | ₹5.59 Cr | ₹3.12 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.93 Cr | ₹2.88 Cr | ₹2.87 Cr | ₹2.31 Cr | ₹2.44 Cr |
| Other Interest | ₹0.38 Cr | ₹0.62 Cr | ₹0.94 Cr | ₹2.95 Cr | ₹0.60 Cr |
| PBDT | ₹544 Cr | ₹531 Cr | ₹405 Cr | ₹293 Cr | ₹247 Cr |
| Depreciation | ₹116 Cr | ₹83 Cr | ₹63 Cr | ₹57 Cr | ₹54 Cr |
| Profit Before Taxation & Exceptional Items | ₹429 Cr | ₹447 Cr | ₹342 Cr | ₹236 Cr | ₹193 Cr |
| Exceptional Income / Expenses | ₹-6.80 Cr | - | - | - | - |
| Profit Before Tax | ₹427 Cr | ₹453 Cr | ₹344 Cr | ₹237 Cr | ₹195 Cr |
| Provision for Tax | ₹107 Cr | ₹114 Cr | ₹86 Cr | ₹58 Cr | ₹49 Cr |
| Current Income Tax | ₹101 Cr | ₹96 Cr | ₹77 Cr | ₹59 Cr | ₹46 Cr |
| Deferred Tax | ₹5.28 Cr | ₹18 Cr | ₹8.98 Cr | ₹-1.10 Cr | ₹2.66 Cr |
| Other taxes | ₹0.30 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.18 Cr | ₹-0.24 Cr |
| Profit After Tax | ₹321 Cr | ₹339 Cr | ₹258 Cr | ₹179 Cr | ₹147 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.41 Cr | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹322 Cr | ₹339 Cr | ₹258 Cr | ₹179 Cr | ₹147 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,014 Cr | ₹731 Cr | ₹528 Cr | ₹399 Cr | ₹304 Cr |
| Appropriations | ₹1,336 Cr | ₹1,069 Cr | ₹786 Cr | ₹578 Cr | ₹451 Cr |
| General Reserves | ₹25 Cr | ₹25 Cr | - | ₹25 Cr | ₹25 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹37 Cr | ₹31 Cr | ₹55 Cr | ₹26 Cr | ₹27 Cr |
| Equity Dividend % | ₹70.00 | ₹70.00 | ₹60.00 | ₹60.00 | ₹50.00 |
| Earnings Per Share | ₹31.78 | ₹33.41 | ₹26.91 | ₹18.69 | ₹15.28 |
| Adjusted EPS | ₹31.78 | ₹33.41 | ₹26.91 | ₹18.69 | ₹15.28 |
Compare Income Statement of peers of POLY MEDICURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POLY MEDICURE | ₹17,559.9 Cr | -0.4% | 3.7% | -17.3% | Stock Analytics | |
| LENSKART SOLUTIONS | ₹110,646.0 Cr | -3.6% | 12.9% | NA | Stock Analytics | |
| 3B BLACKBIO DX | ₹1,234.8 Cr | 13.6% | 15.1% | -5.7% | Stock Analytics | |
| LAXMI DENTAL | ₹1,100.0 Cr | 2.5% | -5.8% | -44.3% | Stock Analytics | |
| PREVEST DENPRO | ₹464.3 Cr | -4% | -1.1% | -26.3% | Stock Analytics | |
| NURECA | ₹316.2 Cr | 10.4% | 2.7% | 31.8% | Stock Analytics | |
POLY MEDICURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POLY MEDICURE | -0.4% |
3.7% |
-17.3% |
| SENSEX | -0.4% |
-0.5% |
-5.8% |
You may also like the below Video Courses