SUDARSHAN PHARMA INDUSTRIES
|
SUDARSHAN PHARMA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹505 Cr | ₹464 Cr | ₹461 Cr | ₹357 Cr | ₹193 Cr |
| Sales | ₹502 Cr | ₹460 Cr | ₹457 Cr | ₹355 Cr | ₹193 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.06 Cr | ₹3.56 Cr | ₹4.15 Cr | ₹1.62 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹505 Cr | ₹464 Cr | ₹461 Cr | ₹357 Cr | ₹193 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-54 Cr | ₹-7.88 Cr | ₹-27 Cr | ₹-23 Cr | ₹-6.59 Cr |
| Raw Material Consumed | ₹491 Cr | ₹431 Cr | ₹457 Cr | ₹358 Cr | ₹184 Cr |
| Opening Raw Materials | ₹3.17 Cr | ₹0.78 Cr | - | - | - |
| Purchases Raw Materials | ₹6.66 Cr | ₹9.16 Cr | ₹0.86 Cr | - | - |
| Closing Raw Materials | ₹3.91 Cr | ₹3.17 Cr | ₹0.78 Cr | - | - |
| Other Direct Purchases / Brought in cost | ₹485 Cr | ₹424 Cr | ₹457 Cr | ₹358 Cr | ₹184 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.13 Cr | ₹0.08 Cr | ₹0.04 Cr | - | - |
| Electricity & Power | ₹0.13 Cr | ₹0.08 Cr | ₹0.04 Cr | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹3.45 Cr | ₹2.68 Cr | ₹2.08 Cr | ₹1.68 Cr | ₹1.38 Cr |
| Salaries, Wages & Bonus | ₹3.28 Cr | ₹2.57 Cr | ₹1.96 Cr | ₹1.62 Cr | ₹1.31 Cr |
| Contributions to EPF & Pension Funds | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.04 Cr |
| Workmen and Staff Welfare Expenses | ₹0.05 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Other Employees Cost | ₹0.08 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Other Manufacturing Expenses | ₹7.27 Cr | ₹3.57 Cr | ₹4.79 Cr | ₹2.80 Cr | ₹1.70 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.14 Cr | ₹0.38 Cr | ₹0.02 Cr | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹3.01 Cr | ₹-0.46 Cr | ₹0.24 Cr | - | - |
| Other Mfg Exp | ₹4.12 Cr | ₹3.64 Cr | ₹4.53 Cr | ₹2.80 Cr | ₹1.70 Cr |
| General and Administration Expenses | ₹9.60 Cr | ₹5.57 Cr | ₹3.93 Cr | ₹2.75 Cr | ₹2.01 Cr |
| Rent , Rates & Taxes | ₹1.68 Cr | ₹1.38 Cr | ₹0.91 Cr | ₹0.58 Cr | ₹0.44 Cr |
| Insurance | ₹0.52 Cr | ₹0.46 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.11 Cr |
| Printing and stationery | ₹0.14 Cr | ₹0.05 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Professional and legal fees | ₹4.00 Cr | ₹1.40 Cr | ₹1.09 Cr | ₹0.55 Cr | ₹0.48 Cr |
| Traveling and conveyance | ₹0.80 Cr | ₹0.52 Cr | ₹0.36 Cr | ₹0.23 Cr | ₹0.17 Cr |
| Other Administration | ₹2.45 Cr | ₹1.76 Cr | ₹1.31 Cr | ₹1.25 Cr | ₹0.76 Cr |
| Selling and Distribution Expenses | ₹7.51 Cr | ₹5.78 Cr | ₹4.66 Cr | ₹3.75 Cr | ₹3.50 Cr |
| Advertisement & Sales Promotion | ₹1.08 Cr | ₹0.37 Cr | ₹0.64 Cr | ₹0.65 Cr | ₹0.37 Cr |
| Sales Commissions & Incentives | ₹0.50 Cr | ₹0.63 Cr | ₹0.46 Cr | ₹0.37 Cr | ₹1.15 Cr |
| Freight and Forwarding | ₹5.30 Cr | ₹4.48 Cr | ₹3.25 Cr | ₹2.37 Cr | ₹1.86 Cr |
| Handling and Clearing Charges | ₹0.63 Cr | ₹0.30 Cr | ₹0.32 Cr | ₹0.36 Cr | ₹0.13 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹0.42 Cr | ₹0.12 Cr | ₹0.44 Cr | ₹0.10 Cr | - |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.24 Cr | ₹0.10 Cr | - |
| Losson foreign exchange fluctuations | ₹0.20 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.22 Cr | ₹0.12 Cr | ₹0.20 Cr | ₹0.00 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹465 Cr | ₹441 Cr | ₹447 Cr | ₹346 Cr | ₹186 Cr |
| Operating Profit (Excl OI) | ₹40 Cr | ₹23 Cr | ₹15 Cr | ₹11 Cr | ₹7.16 Cr |
| Other Income | ₹2.52 Cr | ₹2.61 Cr | ₹1.12 Cr | ₹0.46 Cr | ₹0.38 Cr |
| Interest Received | ₹0.56 Cr | ₹0.79 Cr | ₹0.49 Cr | ₹0.20 Cr | ₹0.03 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | ₹0.20 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.11 Cr |
| Others | ₹1.96 Cr | ₹1.62 Cr | ₹0.61 Cr | ₹0.25 Cr | ₹0.24 Cr |
| Operating Profit | ₹42 Cr | ₹25 Cr | ₹16 Cr | ₹11 Cr | ₹7.54 Cr |
| Interest | ₹16 Cr | ₹8.95 Cr | ₹5.40 Cr | ₹3.38 Cr | ₹3.23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.70 Cr | ₹1.67 Cr | ₹0.93 Cr | ₹1.01 Cr | ₹1.30 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.67 Cr | ₹1.08 Cr | ₹0.82 Cr | ₹0.62 Cr | ₹0.37 Cr |
| Other Interest | ₹12 Cr | ₹6.20 Cr | ₹3.65 Cr | ₹1.75 Cr | ₹1.56 Cr |
| PBDT | ₹27 Cr | ₹16 Cr | ₹10 Cr | ₹8.00 Cr | ₹4.32 Cr |
| Depreciation | ₹2.22 Cr | ₹1.24 Cr | ₹0.91 Cr | ₹0.87 Cr | ₹0.74 Cr |
| Profit Before Taxation & Exceptional Items | ₹24 Cr | ₹15 Cr | ₹9.50 Cr | ₹7.14 Cr | ₹3.58 Cr |
| Exceptional Income / Expenses | ₹-2.82 Cr | - | - | - | - |
| Profit Before Tax | ₹22 Cr | ₹15 Cr | ₹9.50 Cr | ₹7.14 Cr | ₹3.58 Cr |
| Provision for Tax | ₹5.68 Cr | ₹3.77 Cr | ₹2.46 Cr | ₹1.89 Cr | ₹0.90 Cr |
| Current Income Tax | ₹5.49 Cr | ₹3.99 Cr | ₹2.42 Cr | ₹1.88 Cr | ₹0.85 Cr |
| Deferred Tax | ₹0.27 Cr | ₹-0.16 Cr | ₹0.04 Cr | ₹0.00 Cr | ₹0.06 Cr |
| Other taxes | ₹-0.08 Cr | ₹-0.05 Cr | - | - | - |
| Profit After Tax | ₹16 Cr | ₹11 Cr | ₹7.04 Cr | ₹5.25 Cr | ₹2.67 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.00 Cr | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹16 Cr | ₹11 Cr | ₹7.04 Cr | ₹5.25 Cr | ₹2.67 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹30 Cr | ₹19 Cr | ₹12 Cr | ₹6.81 Cr | ₹4.14 Cr |
| Appropriations | ₹46 Cr | ₹31 Cr | ₹19 Cr | ₹12 Cr | ₹6.81 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹0.72 Cr | - | - | - |
| Equity Dividend % | - | - | ₹3.00 | - | - |
| Earnings Per Share | ₹0.66 | ₹4.76 | ₹2.92 | ₹5.38 | ₹2.80 |
| Adjusted EPS | ₹0.66 | ₹0.48 | ₹0.29 | ₹0.54 | ₹0.28 |
Compare Income Statement of peers of SUDARSHAN PHARMA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUDARSHAN PHARMA INDUSTRIES | ₹958.6 Cr | -3.9% | 11.8% | 33.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹447,704.0 Cr | -0.5% | 3.9% | 12.1% | Stock Analytics | |
| DIVIS LABORATORIES | ₹173,684.0 Cr | -3.1% | -0.1% | 0.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹157,093.0 Cr | 3.1% | 6.7% | 45.5% | Stock Analytics | |
| CIPLA | ₹117,699.0 Cr | 1.4% | 4.8% | -2.5% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹111,792.0 Cr | 0.8% | 3.9% | 1.5% | Stock Analytics | |
SUDARSHAN PHARMA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUDARSHAN PHARMA INDUSTRIES | -3.9% |
11.8% |
33.4% |
| SENSEX | 1% |
2.9% |
-6.1% |
You may also like the below Video Courses