SHILPA MEDICARE
|
SHILPA MEDICARE Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,286 Cr | ₹1,152 Cr | ₹1,050 Cr | ₹1,146 Cr | ₹901 Cr |
Sales | ₹974 Cr | ₹925 Cr | ₹948 Cr | ₹1,078 Cr | ₹853 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹313 Cr | ₹226 Cr | ₹102 Cr | ₹67 Cr | ₹48 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,286 Cr | ₹1,152 Cr | ₹1,050 Cr | ₹1,146 Cr | ₹901 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹38 Cr | ₹-35 Cr | ₹15 Cr | ₹-7.02 Cr | ₹-59 Cr |
Raw Material Consumed | ₹360 Cr | ₹429 Cr | ₹401 Cr | ₹390 Cr | ₹330 Cr |
Opening Raw Materials | ₹131 Cr | ₹144 Cr | ₹153 Cr | ₹136 Cr | ₹113 Cr |
Purchases Raw Materials | ₹365 Cr | ₹398 Cr | ₹359 Cr | ₹398 Cr | ₹342 Cr |
Closing Raw Materials | ₹159 Cr | ₹131 Cr | ₹144 Cr | ₹153 Cr | ₹136 Cr |
Other Direct Purchases / Brought in cost | ₹22 Cr | ₹18 Cr | ₹34 Cr | ₹8.49 Cr | ₹11 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹54 Cr | ₹52 Cr | ₹57 Cr | ₹52 Cr | ₹40 Cr |
Electricity & Power | ₹54 Cr | ₹52 Cr | ₹57 Cr | ₹52 Cr | ₹40 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹293 Cr | ₹281 Cr | ₹286 Cr | ₹264 Cr | ₹235 Cr |
Salaries, Wages & Bonus | ₹271 Cr | ₹262 Cr | ₹267 Cr | ₹245 Cr | ₹215 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr |
Workmen and Staff Welfare Expenses | ₹4.87 Cr | ₹3.80 Cr | ₹4.25 Cr | ₹4.56 Cr | ₹3.96 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹122 Cr | ₹96 Cr | ₹110 Cr | ₹120 Cr | ₹89 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹10 Cr |
Repairs and Maintenance | ₹44 Cr | ₹35 Cr | ₹44 Cr | ₹48 Cr | ₹43 Cr |
Packing Material Consumed | ₹13 Cr | ₹14 Cr | ₹0.39 Cr | - | - |
Other Mfg Exp | ₹52 Cr | ₹33 Cr | ₹51 Cr | ₹57 Cr | ₹36 Cr |
General and Administration Expenses | ₹59 Cr | ₹44 Cr | ₹47 Cr | ₹72 Cr | ₹48 Cr |
Rent , Rates & Taxes | ₹4.44 Cr | ₹3.61 Cr | ₹3.08 Cr | ₹3.61 Cr | ₹3.75 Cr |
Insurance | ₹3.47 Cr | ₹3.95 Cr | ₹4.03 Cr | ₹3.87 Cr | ₹3.63 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹24 Cr | ₹18 Cr | ₹27 Cr | ₹54 Cr | ₹32 Cr |
Traveling and conveyance | ₹9.11 Cr | ₹5.06 Cr | ₹5.36 Cr | ₹3.26 Cr | ₹1.74 Cr |
Other Administration | ₹18 Cr | ₹14 Cr | ₹7.81 Cr | ₹7.29 Cr | ₹6.74 Cr |
Selling and Distribution Expenses | ₹27 Cr | ₹21 Cr | ₹19 Cr | ₹29 Cr | ₹21 Cr |
Advertisement & Sales Promotion | ₹4.56 Cr | ₹2.87 Cr | ₹2.62 Cr | ₹5.66 Cr | ₹3.52 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹9.04 Cr | ₹8.08 Cr | ₹7.97 Cr | ₹7.27 Cr | ₹6.71 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹13 Cr | ₹10 Cr | ₹7.96 Cr | ₹16 Cr | ₹11 Cr |
Miscellaneous Expenses | ₹31 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹26 Cr |
Bad debts /advances written off | ₹4.59 Cr | ₹4.72 Cr | ₹0.80 Cr | ₹5.42 Cr | ₹0.53 Cr |
Provision for doubtful debts | ₹1.38 Cr | ₹0.76 Cr | ₹0.93 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.27 Cr | - | ₹0.27 Cr | ₹1.60 Cr | ₹0.59 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹24 Cr | ₹21 Cr | ₹25 Cr | ₹20 Cr | ₹24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹982 Cr | ₹916 Cr | ₹962 Cr | ₹948 Cr | ₹729 Cr |
Operating Profit (Excl OI) | ₹304 Cr | ₹236 Cr | ₹88 Cr | ₹197 Cr | ₹172 Cr |
Other Income | ₹36 Cr | ₹17 Cr | ₹31 Cr | ₹21 Cr | ₹40 Cr |
Interest Received | ₹8.03 Cr | ₹1.38 Cr | ₹1.76 Cr | ₹2.07 Cr | ₹3.44 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.54 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹8.52 Cr | ₹2.14 Cr | ₹10 Cr | ₹5.02 Cr | ₹7.02 Cr |
Foreign Exchange Gains | ₹13 Cr | ₹8.44 Cr | ₹14 Cr | ₹6.66 Cr | ₹9.95 Cr |
Others | ₹6.61 Cr | ₹4.65 Cr | ₹5.38 Cr | ₹7.16 Cr | ₹20 Cr |
Operating Profit | ₹340 Cr | ₹253 Cr | ₹120 Cr | ₹218 Cr | ₹212 Cr |
Interest | ₹76 Cr | ₹92 Cr | ₹59 Cr | ₹41 Cr | ₹22 Cr |
InterestonDebenture / Bonds | ₹35 Cr | ₹40 Cr | - | - | - |
Interest on Term Loan | ₹2.42 Cr | ₹13 Cr | ₹35 Cr | ₹35 Cr | ₹16 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | ₹0.19 Cr | ₹2.05 Cr | - | - |
Other Interest | ₹38 Cr | ₹39 Cr | ₹22 Cr | ₹6.52 Cr | ₹5.49 Cr |
PBDT | ₹265 Cr | ₹161 Cr | ₹61 Cr | ₹177 Cr | ₹190 Cr |
Depreciation | ₹113 Cr | ₹108 Cr | ₹95 Cr | ₹80 Cr | ₹54 Cr |
Profit Before Taxation & Exceptional Items | ₹152 Cr | ₹53 Cr | ₹-34 Cr | ₹97 Cr | ₹136 Cr |
Exceptional Income / Expenses | ₹-28 Cr | ₹6.13 Cr | - | ₹8.79 Cr | ₹61 Cr |
Profit Before Tax | ₹122 Cr | ₹54 Cr | ₹-38 Cr | ₹102 Cr | ₹195 Cr |
Provision for Tax | ₹44 Cr | ₹22 Cr | ₹-7.36 Cr | ₹42 Cr | ₹49 Cr |
Current Income Tax | ₹73 Cr | ₹45 Cr | ₹34 Cr | ₹34 Cr | ₹45 Cr |
Deferred Tax | ₹-29 Cr | ₹-23 Cr | ₹-41 Cr | ₹7.64 Cr | ₹3.62 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹78 Cr | ₹32 Cr | ₹-31 Cr | ₹61 Cr | ₹146 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.00 Cr | ₹-0.08 Cr | ₹-1.56 Cr | ₹0.08 Cr | ₹1.58 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹78 Cr | ₹32 Cr | ₹-32 Cr | ₹61 Cr | ₹148 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,034 Cr | ₹1,001 Cr | ₹1,043 Cr | ₹992 Cr | ₹843 Cr |
Appropriations | ₹1,112 Cr | ₹1,033 Cr | ₹1,011 Cr | ₹1,052 Cr | ₹991 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹15 Cr | ₹-0.74 Cr | ₹9.55 Cr | ₹8.97 Cr | ₹-0.73 Cr |
Equity Dividend % | ₹100.00 | - | - | ₹110.00 | ₹110.00 |
Earnings Per Share | ₹8.01 | ₹3.67 | ₹-3.74 | ₹6.99 | ₹18.13 |
Adjusted EPS | ₹8.01 | ₹3.67 | ₹-3.74 | ₹6.99 | ₹18.13 |
Compare Income Statement of peers of SHILPA MEDICARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHILPA MEDICARE | ₹7,217.6 Cr | 3.2% | -10.7% | -17.1% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹405,560.0 Cr | 2.2% | 2.1% | -10.7% | Stock Analytics | |
DIVIS LABORATORIES | ₹175,033.0 Cr | 0.3% | 6.4% | 8.7% | Stock Analytics | |
CIPLA | ₹134,400.0 Cr | 6.8% | 5.6% | 5.2% | Stock Analytics | |
TORRENT PHARMACEUTICALS | ₹121,507.0 Cr | 1.6% | -1.1% | 5.1% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹107,628.0 Cr | 4.6% | -2.5% | -4.3% | Stock Analytics |
SHILPA MEDICARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHILPA MEDICARE | 3.2% |
-10.7% |
-17.1% |
SENSEX | 2.9% |
1.7% |
3.6% |
You may also like the below Video Courses