SUDEEP PHARMA
|
SUDEEP PHARMA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹502 Cr | ₹459 Cr | ₹429 Cr | ₹343 Cr | ₹215 Cr |
| Sales | ₹497 Cr | ₹455 Cr | ₹426 Cr | ₹339 Cr | ₹212 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.59 Cr | ₹4.62 Cr | ₹2.57 Cr | ₹3.63 Cr | ₹3.42 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹502 Cr | ₹459 Cr | ₹429 Cr | ₹343 Cr | ₹215 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-44 Cr | ₹12 Cr | ₹-18 Cr | ₹-10 Cr | ₹-2.82 Cr |
| Raw Material Consumed | ₹196 Cr | ₹150 Cr | ₹192 Cr | ₹138 Cr | ₹84 Cr |
| Opening Raw Materials | ₹35 Cr | ₹34 Cr | ₹18 Cr | ₹9.41 Cr | ₹4.84 Cr |
| Purchases Raw Materials | ₹215 Cr | ₹151 Cr | ₹208 Cr | ₹147 Cr | ₹88 Cr |
| Closing Raw Materials | ₹54 Cr | ₹35 Cr | ₹34 Cr | ₹18 Cr | ₹9.41 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹10 Cr | ₹9.63 Cr | ₹1.20 Cr | ₹9.67 Cr | ₹6.10 Cr |
| Electricity & Power | ₹9.91 Cr | ₹9.19 Cr | ₹0.02 Cr | ₹8.67 Cr | ₹5.72 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.46 Cr | ₹0.43 Cr | ₹1.18 Cr | ₹1.01 Cr | ₹0.38 Cr |
| Employee Cost | ₹38 Cr | ₹29 Cr | ₹66 Cr | ₹16 Cr | ₹11 Cr |
| Salaries, Wages & Bonus | ₹35 Cr | ₹27 Cr | ₹64 Cr | ₹14 Cr | ₹10 Cr |
| Contributions to EPF & Pension Funds | ₹2.11 Cr | ₹1.79 Cr | ₹1.57 Cr | ₹1.44 Cr | ₹0.88 Cr |
| Workmen and Staff Welfare Expenses | ₹0.89 Cr | ₹0.46 Cr | ₹0.50 Cr | ₹0.39 Cr | ₹0.18 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹33 Cr | ₹23 Cr | ₹27 Cr | ₹10 Cr | ₹7.13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.95 Cr | ₹9.48 Cr | ₹7.53 Cr | - | - |
| Repairs and Maintenance | ₹2.89 Cr | ₹2.26 Cr | ₹4.30 Cr | ₹2.23 Cr | ₹2.13 Cr |
| Packing Material Consumed | ₹13 Cr | ₹3.78 Cr | ₹1.13 Cr | ₹7.81 Cr | ₹4.99 Cr |
| Other Mfg Exp | ₹8.87 Cr | ₹7.69 Cr | ₹14 Cr | - | - |
| General and Administration Expenses | ₹36 Cr | ₹26 Cr | ₹17 Cr | ₹65 Cr | ₹47 Cr |
| Rent , Rates & Taxes | ₹4.61 Cr | ₹3.11 Cr | ₹1.45 Cr | ₹0.02 Cr | ₹0.08 Cr |
| Insurance | ₹1.94 Cr | ₹1.63 Cr | ₹0.98 Cr | ₹0.64 Cr | ₹0.41 Cr |
| Printing and stationery | ₹0.65 Cr | ₹0.64 Cr | ₹0.62 Cr | ₹0.16 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹20 Cr | ₹14 Cr | ₹6.81 Cr | ₹4.17 Cr | ₹1.95 Cr |
| Traveling and conveyance | ₹5.71 Cr | ₹5.04 Cr | ₹5.96 Cr | ₹2.01 Cr | ₹0.32 Cr |
| Other Administration | ₹2.54 Cr | ₹1.85 Cr | ₹1.67 Cr | ₹58 Cr | ₹44 Cr |
| Selling and Distribution Expenses | ₹37 Cr | ₹24 Cr | ₹35 Cr | ₹42 Cr | ₹16 Cr |
| Advertisement & Sales Promotion | ₹3.42 Cr | ₹2.48 Cr | ₹0.94 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Sales Commissions & Incentives | ₹2.54 Cr | ₹1.42 Cr | ₹2.12 Cr | ₹1.65 Cr | ₹1.31 Cr |
| Freight and Forwarding | ₹31 Cr | ₹20 Cr | ₹0.36 Cr | ₹1.20 Cr | ₹0.89 Cr |
| Handling and Clearing Charges | - | - | ₹32 Cr | ₹39 Cr | ₹14 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.14 Cr | ₹2.78 Cr | ₹17 Cr | ₹5.53 Cr | ₹2.64 Cr |
| Bad debts /advances written off | - | - | ₹1.60 Cr | - | - |
| Provision for doubtful debts | ₹0.60 Cr | - | ₹4.55 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.04 Cr | - | ₹9.40 Cr | - | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.50 Cr | ₹2.78 Cr | ₹1.72 Cr | ₹5.53 Cr | ₹2.63 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹311 Cr | ₹277 Cr | ₹339 Cr | ₹276 Cr | ₹171 Cr |
| Operating Profit (Excl OI) | ₹191 Cr | ₹182 Cr | ₹90 Cr | ₹67 Cr | ₹44 Cr |
| Other Income | ₹9.33 Cr | ₹6.10 Cr | ₹9.52 Cr | ₹7.39 Cr | ₹3.44 Cr |
| Interest Received | ₹0.14 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.04 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | ₹0.13 Cr | ₹0.10 Cr |
| Provision Written Back | ₹0.84 Cr | ₹0.30 Cr | - | - | - |
| Foreign Exchange Gains | ₹8.09 Cr | ₹4.97 Cr | ₹8.27 Cr | ₹4.91 Cr | ₹2.46 Cr |
| Others | ₹0.26 Cr | ₹0.70 Cr | ₹1.15 Cr | ₹2.28 Cr | ₹0.84 Cr |
| Operating Profit | ₹200 Cr | ₹189 Cr | ₹100 Cr | ₹75 Cr | ₹48 Cr |
| Interest | ₹6.90 Cr | ₹4.74 Cr | ₹5.78 Cr | ₹1.72 Cr | ₹0.97 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.20 Cr | ₹2.78 Cr | ₹3.34 Cr | ₹0.80 Cr | ₹0.40 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.44 Cr | ₹0.92 Cr | ₹1.20 Cr | - | - |
| Other Interest | ₹1.26 Cr | ₹1.04 Cr | ₹1.24 Cr | ₹0.92 Cr | ₹0.57 Cr |
| PBDT | ₹193 Cr | ₹184 Cr | ₹94 Cr | ₹73 Cr | ₹47 Cr |
| Depreciation | ₹11 Cr | ₹9.01 Cr | ₹7.92 Cr | ₹4.53 Cr | ₹3.53 Cr |
| Profit Before Taxation & Exceptional Items | ₹183 Cr | ₹175 Cr | ₹86 Cr | ₹69 Cr | ₹43 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹183 Cr | ₹175 Cr | ₹86 Cr | ₹69 Cr | ₹43 Cr |
| Provision for Tax | ₹44 Cr | ₹42 Cr | ₹24 Cr | ₹18 Cr | ₹9.68 Cr |
| Current Income Tax | ₹44 Cr | ₹40 Cr | ₹23 Cr | ₹18 Cr | ₹11 Cr |
| Deferred Tax | ₹0.50 Cr | ₹1.15 Cr | ₹0.20 Cr | ₹0.87 Cr | ₹-0.92 Cr |
| Other taxes | - | - | - | ₹0.00 Cr | ₹-0.19 Cr |
| Profit After Tax | ₹139 Cr | ₹133 Cr | ₹62 Cr | ₹50 Cr | ₹33 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹139 Cr | ₹133 Cr | ₹62 Cr | ₹50 Cr | ₹33 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹346 Cr | ₹213 Cr | ₹151 Cr | ₹101 Cr | ₹68 Cr |
| Appropriations | ₹484 Cr | ₹346 Cr | ₹213 Cr | ₹151 Cr | ₹101 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.98 Cr | ₹0.37 Cr | ₹-0.05 Cr | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹14.26 | ₹945.26 | ₹442.31 | ₹356.01 | ₹236.61 |
| Adjusted EPS | ₹14.26 | ₹13.72 | ₹6.42 | ₹5.17 | ₹3.43 |
Compare Income Statement of peers of SUDEEP PHARMA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUDEEP PHARMA | ₹9,135.3 Cr | -4.2% | 16.3% | NA | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹446,792.0 Cr | 1.4% | 1.2% | 13.8% | Stock Analytics | |
| DIVIS LABORATORIES | ₹178,152.0 Cr | -0.5% | -0.6% | 4% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹152,915.0 Cr | 2.1% | 1.5% | 42.2% | Stock Analytics | |
| CIPLA | ₹116,354.0 Cr | 6.4% | 1.6% | -3.1% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹112,681.0 Cr | 6.2% | 1.6% | 0.2% | Stock Analytics | |
SUDEEP PHARMA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUDEEP PHARMA | -4.2% |
16.3% |
|
| SENSEX | -0.4% |
0.8% |
-5.3% |
You may also like the below Video Courses