(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 68929.20 | 62976.30 | 57176.10 | 40301.20 | 46323.20 |
Income from Medical Services | 69423.70 | 63435.50 | 58069.30 | 40798.20 | 46333.40 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | 1236.20 | 728.50 | 302.70 | 137.80 | 78.50 |
Less: Concession / Free Treatment | 2827.60 | 2428.40 | 2138.30 | 1370.00 | 1494.50 |
Other Operational Income | -4558.30 | -3616.00 | -3334.20 | -2004.80 | -1583.20 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 68929.20 | 62976.30 | 57176.10 | 40301.20 | 46323.20 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 154.30 | 0.60 | -461.40 | 14.20 | -216.50 |
Cost of Medicines and Consumables | 16032.50 | 14546.50 | 14033.70 | 9744.80 | 9854.90 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 16032.50 | 14546.50 | 14033.70 | 9744.80 | 9854.90 |
Others raw material cost | 32065.00 | 29093.10 | 28067.40 | 19489.60 | 19709.90 |
Power & Fuel Cost | 1195.20 | 1190.60 | 1110.70 | 1021.70 | 1044.70 |
Electricity & Power | 1195.20 | 1190.60 | 1110.70 | 1021.70 | 1044.70 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 11195.30 | 10468.80 | 9729.40 | 8490.10 | 9160.30 |
Salaries, Wages & Bonus | 10104.60 | 9420.80 | 8844.50 | 7702.20 | 8315.20 |
Contributions to EPF & Pension Funds | 562.10 | 543.80 | 502.20 | 442.70 | 477.90 |
Workmen and Staff Welfare Expenses | 318.70 | 287.30 | 217.30 | 192.40 | 195.50 |
Other Employees Cost | 209.90 | 216.90 | 165.40 | 152.70 | 171.70 |
Hospital Operation Expenses | 20913.40 | 19205.00 | 16743.10 | 12623.90 | 14784.00 |
House Keeping Expenses | 922.60 | 877.40 | 741.10 | 674.60 | 711.90 |
Consultant / Inhouse Fees | 15875.00 | 14392.40 | 12346.40 | 8852.60 | 10492.20 |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | 1099.90 | 1057.10 | 1058.80 | 865.80 | 980.00 |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 1756.40 | 1684.60 | 1542.70 | 1256.10 | 1298.10 |
Other Operating Expenses | 1259.50 | 1193.50 | 1054.10 | 974.90 | 1301.80 |
Selling, Administration and Other Expenses | 5934.70 | 5622.40 | 4588.60 | 3430.00 | 4683.30 |
Rent , Rates & Taxes | 762.10 | 898.10 | 650.30 | 671.00 | 651.50 |
Insurance | 135.10 | 229.10 | 456.80 | 325.20 | 226.60 |
Printing and stationery | 710.30 | 714.70 | 657.00 | 484.80 | 517.90 |
Professional and legal fees | 964.20 | 850.80 | 749.20 | 707.50 | 811.10 |
Advertisement & Sales Promotion | 2702.50 | 2319.90 | 1619.20 | 851.80 | 1947.90 |
Brokerage, Commissions & Incentives | | | | | |
Freight outwards | | | | | |
Other Administration expenses | 660.40 | 609.80 | 456.20 | 389.70 | 528.30 |
Miscellaneous Expenses | 827.50 | 929.00 | 742.50 | 932.20 | 923.40 |
Bad debts /advances written off | | | 37.40 | 1.10 | 0.20 |
Provision for doubtful debts | 522.80 | 597.60 | 461.80 | 426.40 | 680.70 |
Losson disposal of fixed assets(net) | | | | | 8.70 |
Losson foreign exchange fluctuations | 3.60 | | | 121.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 301.10 | 331.40 | 243.30 | 383.70 | 233.80 |
Less: Expenses Capitalised | | | | 0.10 | 6.30 |
Total Expenditure | 56252.90 | 51962.90 | 46486.50 | 36256.70 | 40228.00 |
Operating Profit (Excl OI) | 12676.30 | 11013.40 | 10689.60 | 4044.50 | 6095.20 |
Other Income | 382.50 | 617.20 | 273.40 | 465.60 | 526.40 |
Interest Received | 298.90 | 238.30 | 215.50 | 420.10 | 303.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 35.00 | 169.10 | 35.20 | 17.70 | |
Profits on sale of Investments | 3.80 | 7.40 | | | |
Foreign Exchange Gains | | 154.60 | 15.90 | | 188.50 |
Provision Written Back | | | | | |
Others | 44.70 | 47.80 | 6.80 | 27.70 | 34.80 |
Operating Profit | 13058.80 | 11630.60 | 10962.90 | 4510.10 | 6621.60 |
Interest | 1309.50 | 1290.90 | 1468.50 | 1658.80 | 2050.60 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 526.00 | 616.90 | 824.30 | 1039.00 | 1301.60 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 229.00 | 207.00 | 195.70 | 173.90 | 252.60 |
Other Interest | 554.50 | 467.00 | 448.40 | 445.90 | 496.50 |
PBDT | 11749.40 | 10339.70 | 9494.50 | 2851.30 | 4570.90 |
Depreciation | 3425.00 | 3157.40 | 3008.40 | 2906.00 | 2917.30 |
Profit Before Taxation & Exceptional Items | 8324.40 | 7182.30 | 6486.10 | -54.80 | 1653.60 |
Exceptional Income / Expenses | 160.20 | 736.10 | 3150.30 | 12.10 | 618.30 |
Profit Before Tax | 8579.70 | 8136.80 | 9877.90 | 433.00 | 2393.60 |
Provision for Tax | 2127.50 | 1807.00 | 1978.40 | 994.60 | 1478.70 |
Current Income Tax | 1668.20 | 1300.20 | 1719.10 | 1001.90 | 2436.00 |
Deferred Tax | 459.20 | 506.80 | 259.30 | -7.30 | -957.30 |
Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit After Tax | 6452.20 | 6329.80 | 7899.50 | -561.70 | 914.90 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -463.40 | -442.50 | -2348.30 | -535.90 | -335.50 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 5988.80 | 5887.30 | 5551.20 | -1097.60 | 579.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | -10140.70 | -20782.50 | -21847.00 | -16398.20 | -16955.60 |
Appropriations | -4152.00 | -14895.20 | -16295.80 | -17495.80 | -16376.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1816.60 | -4754.50 | 4486.80 | 4351.20 | 22.00 |
Equity Dividend % | 10.00 | 10.00 | | | |
Earnings Per Share | 8.00 | 8.00 | 7.00 | -1.00 | 1.00 |
Adjusted EPS | 8.00 | 8.00 | 7.00 | -1.00 | 1.00 |