Home > Income Statement > SHILPA MEDICARE

SHILPA MEDICARE
Income Statement

SHILPA MEDICARE is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for SHILPA MEDICARE
Please provide your vote to see the results

SHILPA MEDICARE Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹1,146 Cr₹901 Cr₹908 Cr₹733 Cr₹792 Cr
     Sales ₹1,078 Cr₹853 Cr₹757 Cr₹683 Cr₹728 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹67 Cr₹48 Cr₹151 Cr₹50 Cr₹64 Cr
Less: Excise Duty ----₹2.71 Cr
Net Sales ₹1,146 Cr₹901 Cr₹908 Cr₹733 Cr₹789 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-7.02 Cr₹-59 Cr₹-16 Cr₹0.22 Cr₹42 Cr
Raw Material Consumed ₹390 Cr₹330 Cr₹294 Cr₹257 Cr₹314 Cr
     Opening Raw Materials ₹136 Cr₹113 Cr₹101 Cr₹106 Cr₹71 Cr
     Purchases Raw Materials ₹398 Cr₹342 Cr₹299 Cr₹244 Cr₹343 Cr
     Closing Raw Materials ₹153 Cr₹136 Cr₹113 Cr₹101 Cr₹106 Cr
     Other Direct Purchases / Brought in cost ₹8.49 Cr₹11 Cr₹6.76 Cr₹7.45 Cr₹5.89 Cr
     Other raw material cost -----
Power & Fuel Cost ₹52 Cr₹40 Cr₹39 Cr₹34 Cr₹29 Cr
     Electricity & Power ₹52 Cr₹40 Cr₹39 Cr₹34 Cr₹29 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹264 Cr₹235 Cr₹197 Cr₹176 Cr₹149 Cr
     Salaries, Wages & Bonus ₹245 Cr₹215 Cr₹180 Cr₹161 Cr₹135 Cr
     Contributions to EPF & Pension Funds ₹15 Cr₹17 Cr₹13 Cr₹13 Cr₹12 Cr
     Workmen and Staff Welfare Expenses ₹4.56 Cr₹3.96 Cr₹3.39 Cr₹3.15 Cr₹2.91 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹124 Cr₹91 Cr₹79 Cr₹61 Cr₹60 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹15 Cr₹10 Cr₹10 Cr₹10 Cr₹9.16 Cr
     Repairs and Maintenance ₹48 Cr₹43 Cr₹30 Cr₹28 Cr₹21 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹61 Cr₹38 Cr₹39 Cr₹23 Cr₹30 Cr
General and Administration Expenses ₹72 Cr₹48 Cr₹70 Cr₹27 Cr₹22 Cr
     Rent , Rates & Taxes ₹3.61 Cr₹3.75 Cr₹8.31 Cr₹5.53 Cr₹5.97 Cr
     Insurance ₹3.87 Cr₹3.63 Cr₹2.42 Cr₹2.45 Cr₹2.02 Cr
     Printing and stationery -----
     Professional and legal fees ₹54 Cr₹32 Cr₹52 Cr₹13 Cr₹8.06 Cr
     Traveling and conveyance ₹3.26 Cr₹1.74 Cr₹3.62 Cr₹3.25 Cr₹3.65 Cr
     Other Administration ₹11 Cr₹8.48 Cr₹7.95 Cr₹6.67 Cr₹6.44 Cr
Selling and Distribution Expenses ₹18 Cr₹19 Cr₹10 Cr₹6.72 Cr₹6.37 Cr
     Advertisement & Sales Promotion ₹5.66 Cr₹3.52 Cr₹1.14 Cr₹0.90 Cr₹1.03 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding -₹6.71 Cr₹3.47 Cr₹2.07 Cr₹3.56 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹12 Cr₹8.41 Cr₹5.78 Cr₹3.74 Cr₹1.79 Cr
Miscellaneous Expenses ₹34 Cr₹26 Cr₹20 Cr₹17 Cr₹15 Cr
     Bad debts /advances written off ₹13 Cr₹0.53 Cr₹0.33 Cr₹3.33 Cr₹0.26 Cr
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹1.60 Cr₹0.59 Cr₹-0.01 Cr₹0.42 Cr₹0.17 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹20 Cr₹24 Cr₹20 Cr₹13 Cr₹14 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹948 Cr₹729 Cr₹693 Cr₹579 Cr₹638 Cr
Operating Profit (Excl OI) ₹197 Cr₹172 Cr₹215 Cr₹154 Cr₹151 Cr
Other Income ₹21 Cr₹40 Cr₹22 Cr₹16 Cr₹33 Cr
     Interest Received ₹2.07 Cr₹3.44 Cr₹1.50 Cr₹5.65 Cr₹3.51 Cr
     Dividend Received ---₹0.19 Cr₹1.89 Cr
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back ₹5.02 Cr₹7.02 Cr₹1.59 Cr₹0.23 Cr₹0.43 Cr
     Foreign Exchange Gains ₹6.66 Cr₹9.95 Cr₹5.28 Cr₹1.83 Cr₹11 Cr
     Others ₹7.16 Cr₹20 Cr₹14 Cr₹7.65 Cr₹16 Cr
Operating Profit ₹218 Cr₹212 Cr₹237 Cr₹170 Cr₹184 Cr
Interest ₹41 Cr₹22 Cr₹4.56 Cr₹3.68 Cr₹2.66 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹35 Cr₹16 Cr-₹0.00 Cr₹0.00 Cr
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹6.52 Cr₹5.49 Cr₹4.56 Cr₹3.67 Cr₹2.66 Cr
PBDT ₹177 Cr₹190 Cr₹232 Cr₹166 Cr₹181 Cr
Depreciation ₹80 Cr₹54 Cr₹44 Cr₹42 Cr₹37 Cr
Profit Before Taxation & Exceptional Items ₹97 Cr₹136 Cr₹188 Cr₹124 Cr₹144 Cr
Exceptional Income / Expenses ₹8.79 Cr₹61 Cr-₹20 Cr-
Profit Before Tax ₹102 Cr₹195 Cr₹188 Cr₹136 Cr₹137 Cr
Provision for Tax ₹42 Cr₹49 Cr₹33 Cr₹26 Cr₹34 Cr
     Current Income Tax ₹34 Cr₹45 Cr₹40 Cr₹38 Cr₹35 Cr
     Deferred Tax ₹7.64 Cr₹3.62 Cr₹-5.34 Cr₹-1.29 Cr₹6.52 Cr
     Other taxes --₹-1.05 Cr₹-10 Cr₹-7.58 Cr
Profit After Tax ₹61 Cr₹146 Cr₹155 Cr₹110 Cr₹103 Cr
Extra items -----
Minority Interest ₹0.08 Cr₹1.58 Cr₹1.59 Cr₹2.76 Cr₹2.38 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹61 Cr₹148 Cr₹156 Cr₹112 Cr₹105 Cr
Adjustments to PAT -----
Profit Balance B/F ₹992 Cr₹843 Cr₹707 Cr₹595 Cr₹502 Cr
Appropriations ₹1,052 Cr₹991 Cr₹864 Cr₹707 Cr₹607 Cr
     General Reserves ----₹5.00 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax --₹1.79 Cr-₹1.25 Cr
     Other Appropriation ₹8.97 Cr₹-0.73 Cr₹9.88 Cr--
Equity Dividend % ₹110.00₹110.00₹110.00₹100.00₹70.00
Earnings Per Share ₹6.99₹18.13₹19.15₹13.77₹12.91
Adjusted EPS ₹6.99₹18.13₹19.15₹13.77₹12.91

Compare Income Statement of peers of SHILPA MEDICARE

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHILPA MEDICARE ₹5,335.0 Cr -0.8% 16.3% 108.4% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹360,920.0 Cr -0.1% -2.8% 50.3% Stock Analytics
CIPLA ₹113,794.0 Cr 4.5% -3.1% 52.8% Stock Analytics
DIVIS LABORATORIES ₹106,860.0 Cr 4.7% 10.8% 18.1% Stock Analytics
DR REDDYS LABORATORIES ₹104,316.0 Cr 4.6% 1.4% 22.2% Stock Analytics
ZYDUS LIFESCIENCES ₹95,380.9 Cr 3.1% -4.1% 80.4% Stock Analytics


SHILPA MEDICARE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHILPA MEDICARE

-0.8%

16.3%

108.4%

SENSEX

0.9%

1.5%

23.6%


You may also like the below Video Courses