SMS PHARMACEUTICALS
|
SMS PHARMACEUTICALS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹847 Cr | ₹765 Cr | ₹553 Cr | ₹554 Cr | ₹607 Cr |
| Sales | ₹836 Cr | ₹748 Cr | ₹531 Cr | ₹541 Cr | ₹582 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹7.36 Cr | ₹14 Cr | ₹19 Cr | ₹7.83 Cr | ₹23 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.47 Cr | ₹2.81 Cr | ₹2.31 Cr | ₹4.86 Cr | ₹2.36 Cr |
| Less: Excise Duty | ₹52 Cr | ₹42 Cr | ₹31 Cr | ₹34 Cr | ₹44 Cr |
| Net Sales | ₹783 Cr | ₹709 Cr | ₹522 Cr | ₹520 Cr | ₹563 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-65 Cr | ₹-1.00 Cr | ₹36 Cr | ₹-113 Cr | ₹27 Cr |
| Raw Material Consumed | ₹502 Cr | ₹425 Cr | ₹300 Cr | ₹388 Cr | ₹313 Cr |
| Opening Raw Materials | ₹88 Cr | ₹79 Cr | ₹70 Cr | ₹70 Cr | ₹34 Cr |
| Purchases Raw Materials | ₹488 Cr | ₹434 Cr | ₹308 Cr | ₹388 Cr | ₹349 Cr |
| Closing Raw Materials | ₹74 Cr | ₹88 Cr | ₹79 Cr | ₹70 Cr | ₹70 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹57 Cr | ₹47 Cr | ₹36 Cr | ₹33 Cr | ₹23 Cr |
| Electricity & Power | ₹57 Cr | ₹47 Cr | ₹36 Cr | ₹32 Cr | ₹23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.21 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Employee Cost | ₹70 Cr | ₹57 Cr | ₹50 Cr | ₹51 Cr | ₹41 Cr |
| Salaries, Wages & Bonus | ₹62 Cr | ₹50 Cr | ₹44 Cr | ₹45 Cr | ₹36 Cr |
| Contributions to EPF & Pension Funds | ₹4.48 Cr | ₹3.65 Cr | ₹3.26 Cr | ₹3.14 Cr | ₹2.56 Cr |
| Workmen and Staff Welfare Expenses | ₹3.10 Cr | ₹2.81 Cr | ₹2.51 Cr | ₹3.26 Cr | ₹2.27 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹43 Cr | ₹38 Cr | ₹28 Cr | ₹26 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.90 Cr | ₹0.56 Cr | ₹0.58 Cr | - | - |
| Repairs and Maintenance | ₹19 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr | ₹9.34 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹23 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr | ₹6.94 Cr |
| General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹12 Cr | ₹15 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹1.17 Cr | ₹0.76 Cr | ₹0.56 Cr | ₹0.83 Cr | ₹0.67 Cr |
| Insurance | ₹4.15 Cr | ₹6.17 Cr | ₹2.58 Cr | ₹2.49 Cr | ₹1.81 Cr |
| Printing and stationery | ₹0.95 Cr | ₹0.98 Cr | ₹0.70 Cr | ₹0.72 Cr | ₹0.57 Cr |
| Professional and legal fees | ₹2.49 Cr | ₹2.79 Cr | ₹2.19 Cr | ₹2.22 Cr | ₹1.80 Cr |
| Traveling and conveyance | ₹1.22 Cr | ₹0.98 Cr | ₹0.99 Cr | ₹0.17 Cr | ₹0.06 Cr |
| Other Administration | ₹12 Cr | ₹9.00 Cr | ₹5.46 Cr | ₹8.90 Cr | ₹10 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹4.73 Cr | ₹3.82 Cr | ₹3.42 Cr | ₹5.09 Cr |
| Advertisement & Sales Promotion | ₹2.35 Cr | ₹1.59 Cr | ₹0.86 Cr | ₹0.40 Cr | ₹0.22 Cr |
| Sales Commissions & Incentives | ₹7.23 Cr | ₹0.77 Cr | ₹0.98 Cr | ₹1.18 Cr | ₹2.34 Cr |
| Freight and Forwarding | ₹4.17 Cr | ₹2.38 Cr | ₹1.99 Cr | ₹1.84 Cr | ₹2.53 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.17 Cr | ₹1.07 Cr | ₹1.27 Cr | ₹1.67 Cr | ₹1.25 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.08 Cr |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.01 Cr | ₹0.07 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.15 Cr | ₹1.06 Cr | ₹1.19 Cr | ₹1.66 Cr | ₹1.17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹644 Cr | ₹593 Cr | ₹468 Cr | ₹405 Cr | ₹442 Cr |
| Operating Profit (Excl OI) | ₹139 Cr | ₹117 Cr | ₹55 Cr | ₹115 Cr | ₹121 Cr |
| Other Income | ₹6.22 Cr | ₹4.46 Cr | ₹4.91 Cr | ₹5.20 Cr | ₹3.45 Cr |
| Interest Received | ₹0.69 Cr | ₹0.76 Cr | ₹0.78 Cr | ₹0.56 Cr | ₹0.31 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.04 Cr | ₹0.02 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹5.08 Cr | ₹2.90 Cr | ₹3.91 Cr | ₹2.58 Cr | ₹0.57 Cr |
| Others | ₹0.43 Cr | ₹0.76 Cr | ₹0.22 Cr | ₹2.06 Cr | ₹2.57 Cr |
| Operating Profit | ₹145 Cr | ₹121 Cr | ₹59 Cr | ₹120 Cr | ₹125 Cr |
| Interest | ₹19 Cr | ₹24 Cr | ₹22 Cr | ₹19 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹17 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹9.71 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.11 Cr | ₹0.98 Cr | ₹0.98 Cr | ₹1.01 Cr | ₹0.94 Cr |
| Other Interest | ₹0.11 Cr | ₹0.26 Cr | ₹0.29 Cr | ₹0.87 Cr | ₹0.54 Cr |
| PBDT | ₹127 Cr | ₹98 Cr | ₹37 Cr | ₹101 Cr | ₹113 Cr |
| Depreciation | ₹34 Cr | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹22 Cr |
| Profit Before Taxation & Exceptional Items | ₹92 Cr | ₹66 Cr | ₹5.35 Cr | ₹68 Cr | ₹91 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹92 Cr | ₹66 Cr | ₹5.35 Cr | ₹68 Cr | ₹91 Cr |
| Provision for Tax | ₹25 Cr | ₹17 Cr | ₹1.47 Cr | ₹0.62 Cr | ₹30 Cr |
| Current Income Tax | ₹20 Cr | ₹15 Cr | ₹0.06 Cr | ₹15 Cr | ₹16 Cr |
| Deferred Tax | ₹5.30 Cr | ₹1.78 Cr | ₹1.47 Cr | ₹-14 Cr | ₹14 Cr |
| Other taxes | ₹-0.26 Cr | ₹0.13 Cr | ₹-0.06 Cr | ₹-0.08 Cr | ₹0.05 Cr |
| Profit After Tax | ₹67 Cr | ₹49 Cr | ₹3.88 Cr | ₹68 Cr | ₹61 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.00 Cr | - | - | - | - |
| Share of Associate | ₹1.74 Cr | ₹0.63 Cr | ₹-11 Cr | ₹-5.66 Cr | ₹1.56 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹69 Cr | ₹50 Cr | ₹-7.06 Cr | ₹62 Cr | ₹63 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹325 Cr | ₹288 Cr | ₹297 Cr | ₹248 Cr | ₹195 Cr |
| Appropriations | ₹394 Cr | ₹337 Cr | ₹290 Cr | ₹310 Cr | ₹258 Cr |
| General Reserves | ₹10.00 Cr | ₹10.00 Cr | - | ₹10.00 Cr | ₹10.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.92 Cr | ₹2.60 Cr | ₹2.70 Cr | ₹2.46 Cr | ₹0.24 Cr |
| Equity Dividend % | ₹40.00 | ₹40.00 | ₹30.00 | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹7.80 | ₹5.89 | ₹-0.83 | ₹7.35 | ₹7.39 |
| Adjusted EPS | ₹7.80 | ₹5.89 | ₹-0.83 | ₹7.35 | ₹7.39 |
Compare Income Statement of peers of SMS PHARMACEUTICALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SMS PHARMACEUTICALS | ₹2,681.7 Cr | -4.5% | 16.4% | 0.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹405,452.0 Cr | -0.3% | 6% | -10.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹179,089.0 Cr | 3.9% | 18.6% | 14.5% | Stock Analytics | |
| CIPLA | ₹121,299.0 Cr | -5.2% | NA | 2.5% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,456.0 Cr | -1% | -1.2% | 8.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹99,965.9 Cr | -6.8% | -2.1% | -8.4% | Stock Analytics | |
SMS PHARMACEUTICALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SMS PHARMACEUTICALS | -4.5% |
16.4% |
0.4% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses