(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 5720.00 | 5270.00 | 5890.00 | 4950.00 | 4340.00 |
Income from Medical Services | 100.00 | 110.00 | 90.00 | 40.00 | 60.00 |
Income from Diagnostic centre | 5580.00 | 5070.00 | 5730.00 | 4850.00 | 4220.00 |
Pharmacy / Optical Income | | | | | |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 40.00 | 90.00 | 70.00 | 60.00 | 70.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 5720.00 | 5270.00 | 5890.00 | 4950.00 | 4340.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | 0.00 | 0.00 | -10.00 | 0.00 | 0.00 |
Cost of Medicines and Consumables | 1670.00 | 1630.00 | 1710.00 | 1640.00 | 1170.00 |
Opening Raw Materials | 270.00 | 230.00 | 230.00 | 200.00 | 180.00 |
Purchases Raw Materials | 1840.00 | 1600.00 | 1670.00 | 1650.00 | 1170.00 |
Closing Raw Materials | 460.00 | 270.00 | 230.00 | 230.00 | 200.00 |
Other Direct Purchases / Brought in cost | 20.00 | 60.00 | 40.00 | 10.00 | 20.00 |
Others raw material cost | 50.00 | 120.00 | 90.00 | 30.00 | 50.00 |
Power & Fuel Cost | 100.00 | 110.00 | 80.00 | 80.00 | 90.00 |
Electricity & Power | 100.00 | 110.00 | 80.00 | 80.00 | 90.00 |
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 | 1080.00 | 1060.00 | 610.00 | 580.00 | 490.00 |
Salaries, Wages & Bonus | 790.00 | 750.00 | 550.00 | 460.00 | 390.00 |
Contributions to EPF & Pension Funds | 50.00 | 50.00 | 40.00 | 40.00 | 40.00 |
Workmen and Staff Welfare Expenses | 40.00 | 20.00 | 20.00 | 20.00 | 20.00 |
Other Employees Cost | 200.00 | 240.00 | 0.00 | 60.00 | 50.00 |
Hospital Operation Expenses | 280.00 | 190.00 | 150.00 | 100.00 | 100.00 |
House Keeping Expenses | | | | | |
Consultant / Inhouse Fees | | | | | |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | | | | | |
Processing Charges | 40.00 | 30.00 | 30.00 | 10.00 | 10.00 |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 220.00 | 150.00 | 110.00 | 80.00 | 80.00 |
Other Operating Expenses | 20.00 | 10.00 | 10.00 | 0.00 | 0.00 |
Selling, Administration and Other Expenses | 1070.00 | 920.00 | 840.00 | 770.00 | 670.00 |
Rent , Rates & Taxes | 60.00 | 70.00 | 50.00 | 30.00 | 20.00 |
Insurance | 20.00 | 10.00 | 10.00 | 0.00 | 0.00 |
Printing and stationery | 20.00 | 30.00 | 30.00 | 20.00 | 30.00 |
Professional and legal fees | 260.00 | 170.00 | 110.00 | 90.00 | 110.00 |
Advertisement & Sales Promotion | 170.00 | 60.00 | 50.00 | 60.00 | 60.00 |
Brokerage, Commissions & Incentives | 140.00 | 130.00 | 160.00 | 180.00 | 180.00 |
Freight outwards | | | | | |
Other Administration expenses | 420.00 | 460.00 | 440.00 | 380.00 | 270.00 |
Miscellaneous Expenses | 130.00 | 130.00 | 160.00 | 80.00 | 90.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 90.00 | 100.00 | 100.00 | 0.00 | 20.00 |
Losson disposal of fixed assets(net) | 10.00 | 10.00 | | | |
Losson foreign exchange fluctuations | | | | 0.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 40.00 | 20.00 | 50.00 | 70.00 | 70.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 4330.00 | 4040.00 | 3530.00 | 3230.00 | 2610.00 |
Operating Profit (Excl OI) | 1390.00 | 1230.00 | 2360.00 | 1710.00 | 1740.00 |
Other Income | 90.00 | 80.00 | 290.00 | 120.00 | 70.00 |
Interest Received | 30.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 0.00 | 10.00 | 190.00 | 40.00 | 0.00 |
Profits on sale of Investments | 0.00 | | 70.00 | 40.00 | 50.00 |
Foreign Exchange Gains | 0.00 | | | | |
Provision Written Back | | | | | |
Others | 70.00 | 60.00 | 20.00 | 40.00 | 10.00 |
Operating Profit | 1480.00 | 1310.00 | 2650.00 | 1840.00 | 1800.00 |
Interest | 60.00 | 50.00 | 30.00 | 10.00 | 20.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 20.00 | | | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 10.00 | 20.00 | 10.00 | | |
Other Interest | 20.00 | 20.00 | 20.00 | 10.00 | 20.00 |
PBDT | 1430.00 | 1260.00 | 2620.00 | 1830.00 | 1780.00 |
Depreciation | 470.00 | 390.00 | 340.00 | 300.00 | 320.00 |
Profit Before Taxation & Exceptional Items | 960.00 | 870.00 | 2280.00 | 1530.00 | 1460.00 |
Exceptional Income / Expenses | | | | | -70.00 |
Profit Before Tax | 960.00 | 890.00 | 2280.00 | 1520.00 | 1400.00 |
Provision for Tax | 260.00 | 240.00 | 520.00 | 390.00 | 520.00 |
Current Income Tax | 320.00 | 310.00 | 560.00 | 440.00 | 430.00 |
Deferred Tax | -40.00 | -60.00 | -50.00 | -50.00 | 90.00 |
Other taxes | -20.00 | -10.00 | 10.00 | 0.00 | 0.00 |
Profit After Tax | 690.00 | 640.00 | 1760.00 | 1130.00 | 880.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 10.00 | 0.00 | | | |
Share of Associate | | | | | |
Other Consolidated Items | 0.00 | 20.00 | 0.00 | -10.00 | 0.00 |
Consolidated Net Profit | 710.00 | 660.00 | 1760.00 | 1120.00 | 890.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3430.00 | 3570.00 | 2600.00 | 2010.00 | 2720.00 |
Appropriations | 4140.00 | 4230.00 | 4360.00 | 3130.00 | 3600.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 950.00 | 790.00 | 790.00 | | 1330.00 |
Equity Dividend % | | | 150.00 | 250.00 | 50.00 |
Earnings Per Share | 13.00 | 12.00 | 33.00 | 21.00 | 17.00 |
Adjusted EPS | 13.00 | 12.00 | 33.00 | 21.00 | 17.00 |