Home > Income Statement > THEMIS MEDICARE

THEMIS MEDICARE
Income Statement

THEMIS MEDICARE is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for THEMIS MEDICARE
Please provide your vote to see the results

THEMIS MEDICARE Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 ₹893.3 Cr 0.1% 13.7% -25.8% Stock Analytics
SUN PHARMACEUTICAL INDUSTRIES ₹457,121.0 Cr 3.2% 12.5% 10.6% Stock Analytics
DIVIS LABORATORIES ₹181,396.0 Cr 2.9% 8.5% 11.4% Stock Analytics
TORRENT PHARMACEUTICALS ₹148,730.0 Cr 0.3% 5.7% 36.3% Stock Analytics
CIPLA ₹115,241.0 Cr 10.4% 15.9% -5.8% Stock Analytics
DR REDDYS LABORATORIES ₹111,126.0 Cr 4.8% 9% 10.8% Stock Analytics


THEMIS MEDICARE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
THEMIS MEDICARE

0.1%

13.7%

-25.8%

SENSEX

-0.9%

-3.6%

-8.6%


You may also like the below Video Courses