Home > Income Statement > SHILPA MEDICARE

SHILPA MEDICARE
Income Statement

SHILPA MEDICARE is part of below Screeners ↓
Best Quarterly Growth 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]

Mar2025Mar2024Mar2023Mar2022Mar2021
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