THEMIS MEDICARE
|
THEMIS MEDICARE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹406 Cr | ₹382 Cr | ₹354 Cr | ₹395 Cr | ₹231 Cr |
| Sales | ₹400 Cr | ₹377 Cr | ₹344 Cr | ₹391 Cr | ₹229 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.43 Cr | ₹5.13 Cr | ₹9.87 Cr | ₹3.27 Cr | ₹1.34 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹406 Cr | ₹382 Cr | ₹354 Cr | ₹395 Cr | ₹231 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-18 Cr | ₹-1.57 Cr | ₹-7.80 Cr | ₹3.06 Cr | ₹-0.90 Cr |
| Raw Material Consumed | ₹126 Cr | ₹117 Cr | ₹108 Cr | ₹128 Cr | ₹68 Cr |
| Opening Raw Materials | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹8.96 Cr |
| Purchases Raw Materials | ₹49 Cr | ₹61 Cr | ₹79 Cr | ₹101 Cr | ₹60 Cr |
| Closing Raw Materials | ₹12 Cr | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹74 Cr | ₹54 Cr | ₹30 Cr | ₹31 Cr | ₹12 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Electricity & Power | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹96 Cr | ₹82 Cr | ₹66 Cr | ₹52 Cr | ₹40 Cr |
| Salaries, Wages & Bonus | ₹89 Cr | ₹77 Cr | ₹61 Cr | ₹49 Cr | ₹37 Cr |
| Contributions to EPF & Pension Funds | ₹6.69 Cr | ₹5.41 Cr | ₹4.32 Cr | ₹2.91 Cr | ₹2.82 Cr |
| Workmen and Staff Welfare Expenses | ₹0.43 Cr | ₹0.44 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.19 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹45 Cr | ₹42 Cr | ₹37 Cr | ₹40 Cr | ₹21 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹6.66 Cr |
| Repairs and Maintenance | ₹2.30 Cr | ₹2.16 Cr | ₹2.53 Cr | ₹2.74 Cr | ₹1.56 Cr |
| Packing Material Consumed | ₹24 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr | ₹11 Cr |
| Other Mfg Exp | ₹2.15 Cr | ₹3.05 Cr | ₹2.63 Cr | ₹3.86 Cr | ₹1.96 Cr |
| General and Administration Expenses | ₹38 Cr | ₹30 Cr | ₹24 Cr | ₹19 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹3.82 Cr | ₹2.43 Cr | ₹2.33 Cr | ₹1.27 Cr | ₹1.96 Cr |
| Insurance | ₹1.64 Cr | ₹1.71 Cr | ₹1.59 Cr | ₹1.42 Cr | ₹1.38 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹13 Cr | ₹9.05 Cr | ₹7.63 Cr | ₹8.37 Cr | ₹5.23 Cr |
| Traveling and conveyance | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹7.47 Cr | ₹3.39 Cr |
| Other Administration | ₹0.15 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.08 Cr |
| Selling and Distribution Expenses | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹26 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹15 Cr | ₹15 Cr | ₹10 Cr | ₹8.06 Cr | ₹3.54 Cr |
| Sales Commissions & Incentives | ₹8.35 Cr | ₹6.95 Cr | ₹9.71 Cr | ₹8.15 Cr | ₹5.45 Cr |
| Freight and Forwarding | ₹8.27 Cr | ₹7.15 Cr | ₹6.88 Cr | ₹9.87 Cr | ₹5.93 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹26 Cr | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹26 Cr | ₹18 Cr | ₹20 Cr | ₹19 Cr | ₹14 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹356 Cr | ₹330 Cr | ₹287 Cr | ₹299 Cr | ₹181 Cr |
| Operating Profit (Excl OI) | ₹49 Cr | ₹52 Cr | ₹67 Cr | ₹96 Cr | ₹49 Cr |
| Other Income | ₹4.67 Cr | ₹4.76 Cr | ₹12 Cr | ₹6.54 Cr | ₹3.62 Cr |
| Interest Received | ₹1.12 Cr | ₹0.84 Cr | ₹0.55 Cr | ₹0.61 Cr | ₹0.41 Cr |
| Dividend Received | ₹0.43 Cr | ₹1.61 Cr | ₹4.21 Cr | ₹3.11 Cr | ₹1.93 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.50 Cr | ₹1.67 Cr | ₹3.23 Cr | ₹1.52 Cr | ₹0.58 Cr |
| Others | ₹1.62 Cr | ₹0.64 Cr | ₹3.53 Cr | ₹1.30 Cr | ₹0.70 Cr |
| Operating Profit | ₹54 Cr | ₹56 Cr | ₹79 Cr | ₹102 Cr | ₹53 Cr |
| Interest | ₹10 Cr | ₹9.38 Cr | ₹9.56 Cr | ₹8.78 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.55 Cr | ₹1.75 Cr | ₹1.57 Cr | ₹2.24 Cr | ₹1.75 Cr |
| Other Interest | ₹8.49 Cr | ₹7.63 Cr | ₹7.99 Cr | ₹6.54 Cr | ₹11 Cr |
| PBDT | ₹44 Cr | ₹47 Cr | ₹69 Cr | ₹93 Cr | ₹40 Cr |
| Depreciation | ₹9.93 Cr | ₹12 Cr | ₹10 Cr | ₹9.48 Cr | ₹8.55 Cr |
| Profit Before Taxation & Exceptional Items | ₹34 Cr | ₹35 Cr | ₹59 Cr | ₹84 Cr | ₹32 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹40 Cr | ₹53 Cr | ₹73 Cr | ₹95 Cr | ₹41 Cr |
| Provision for Tax | ₹9.84 Cr | ₹9.92 Cr | ₹16 Cr | ₹22 Cr | ₹5.63 Cr |
| Current Income Tax | ₹8.30 Cr | ₹9.22 Cr | ₹15 Cr | ₹17 Cr | - |
| Deferred Tax | ₹1.54 Cr | ₹0.70 Cr | ₹0.61 Cr | ₹5.63 Cr | ₹5.63 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹30 Cr | ₹44 Cr | ₹57 Cr | ₹73 Cr | ₹36 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹30 Cr | ₹44 Cr | ₹57 Cr | ₹73 Cr | ₹36 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹232 Cr | ₹193 Cr | ₹141 Cr | ₹72 Cr | ₹36 Cr |
| Appropriations | ₹262 Cr | ₹237 Cr | ₹198 Cr | ₹145 Cr | ₹71 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.50 Cr | ₹4.88 Cr | ₹4.45 Cr | ₹3.77 Cr | ₹-0.37 Cr |
| Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹43.00 |
| Earnings Per Share | ₹3.24 | ₹4.73 | ₹61.83 | ₹79.22 | ₹38.86 |
| Adjusted EPS | ₹3.24 | ₹4.73 | ₹6.18 | ₹7.92 | ₹3.89 |
Compare Income Statement of peers of THEMIS MEDICARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THEMIS MEDICARE | ₹1,091.6 Cr | -4.6% | -9.3% | -53.4% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹404,468.0 Cr | -1.1% | 1.9% | -8.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹182,810.0 Cr | 3.5% | 18.2% | 15.4% | Stock Analytics | |
| CIPLA | ₹121,170.0 Cr | -2.6% | -0.9% | -3.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹120,300.0 Cr | -1.3% | 0.8% | 11.7% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹100,575.0 Cr | 0.2% | -3.5% | -5.8% | Stock Analytics | |
THEMIS MEDICARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THEMIS MEDICARE | -4.6% |
-9.3% |
-53.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses