(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 24981.00 | 21977.00 | 16508.00 | 13299.00 | 11226.00 |
Income from Medical Services | 18037.00 | 15329.00 | 11940.00 | 9681.00 | 8111.00 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | 7978.00 | 7478.00 | 5509.00 | 4261.00 | 3697.00 |
Less: Concession / Free Treatment | 1275.00 | 1130.00 | 1139.00 | 820.00 | 771.00 |
Other Operational Income | -2308.00 | -1960.00 | -2080.00 | -1462.00 | -1353.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 24981.00 | 21977.00 | 16508.00 | 13299.00 | 11226.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -66.00 | 62.00 | -123.00 | 63.00 | -30.00 |
Cost of Medicines and Consumables | 5369.00 | 4745.00 | 3675.00 | 2826.00 | 2572.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 5369.00 | 4745.00 | 3675.00 | 2826.00 | 2572.00 |
Others raw material cost | 10737.00 | 9490.00 | 7350.00 | 5653.00 | 5144.00 |
Power & Fuel Cost | 490.00 | 437.00 | 258.00 | 243.00 | 243.00 |
Electricity & Power | 490.00 | 437.00 | 258.00 | 243.00 | 243.00 |
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 | 4224.00 | 3464.00 | 2619.00 | 2202.00 | 1980.00 |
Salaries, Wages & Bonus | 3923.00 | 3211.00 | 2427.00 | 2042.00 | 1828.00 |
Contributions to EPF & Pension Funds | 262.00 | 215.00 | 154.00 | 136.00 | 128.00 |
Workmen and Staff Welfare Expenses | 39.00 | 39.00 | 38.00 | 24.00 | 25.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Hospital Operation Expenses | 7156.00 | 5973.00 | 4206.00 | 3665.00 | 3362.00 |
House Keeping Expenses | 740.00 | 685.00 | 473.00 | 401.00 | 374.00 |
Consultant / Inhouse Fees | 5494.00 | 4465.00 | 3007.00 | 2635.00 | 2463.00 |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | | | | | |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 631.00 | 522.00 | 505.00 | 444.00 | 343.00 |
Other Operating Expenses | 292.00 | 300.00 | 221.00 | 186.00 | 183.00 |
Selling, Administration and Other Expenses | 1022.00 | 920.00 | 485.00 | 383.00 | 436.00 |
Rent , Rates & Taxes | 336.00 | 306.00 | 139.00 | 127.00 | 117.00 |
Insurance | 30.00 | 27.00 | 10.00 | 9.00 | 8.00 |
Printing and stationery | 108.00 | 83.00 | 51.00 | 41.00 | 51.00 |
Professional and legal fees | 117.00 | 136.00 | 61.00 | 60.00 | 74.00 |
Advertisement & Sales Promotion | 252.00 | 197.00 | 112.00 | 92.00 | 113.00 |
Brokerage, Commissions & Incentives | | | | | |
Freight outwards | | | | | |
Other Administration expenses | 180.00 | 171.00 | 112.00 | 53.00 | 74.00 |
Miscellaneous Expenses | 337.00 | 384.00 | 172.00 | 159.00 | 168.00 |
Bad debts /advances written off | | | | 8.00 | 6.00 |
Provision for doubtful debts | | | 45.00 | 39.00 | 47.00 |
Losson disposal of fixed assets(net) | | 1.00 | 27.00 | 11.00 | 13.00 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 337.00 | 383.00 | 101.00 | 102.00 | 103.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 18533.00 | 15985.00 | 11292.00 | 9542.00 | 8732.00 |
Operating Profit (Excl OI) | 6449.00 | 5992.00 | 5216.00 | 3757.00 | 2495.00 |
Other Income | 162.00 | 374.00 | 203.00 | 102.00 | 61.00 |
Interest Received | 23.00 | 95.00 | 123.00 | 58.00 | 13.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 4.00 | | | | |
Profits on sale of Investments | | 8.00 | | | |
Foreign Exchange Gains | | | | | |
Provision Written Back | 43.00 | 194.00 | 42.00 | 8.00 | 5.00 |
Others | 92.00 | 77.00 | 37.00 | 36.00 | 44.00 |
Operating Profit | 6610.00 | 6366.00 | 5419.00 | 3859.00 | 2556.00 |
Interest | 546.00 | 373.00 | 219.00 | 373.00 | 444.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 336.00 | 172.00 | 109.00 | 242.00 | 328.00 |
Intereston Fixed deposits | | | | | 0.00 |
Bank Charges etc | 75.00 | 67.00 | 58.00 | 48.00 | 45.00 |
Other Interest | 134.00 | 134.00 | 51.00 | 83.00 | 71.00 |
PBDT | 6065.00 | 5993.00 | 5200.00 | 3486.00 | 2111.00 |
Depreciation | 1465.00 | 1293.00 | 727.00 | 695.00 | 706.00 |
Profit Before Taxation & Exceptional Items | 4599.00 | 4701.00 | 4473.00 | 2790.00 | 1405.00 |
Exceptional Income / Expenses | | 148.00 | | | |
Profit Before Tax | 4596.00 | 4849.00 | 4569.00 | 2790.00 | 1405.00 |
Provision for Tax | 1236.00 | 1191.00 | 1131.00 | 735.00 | 255.00 |
Current Income Tax | 1162.00 | 1184.00 | 1142.00 | 778.00 | 433.00 |
Deferred Tax | 40.00 | 25.00 | 2.00 | -33.00 | -155.00 |
Other taxes | 34.00 | -18.00 | -13.00 | -10.00 | -24.00 |
Profit After Tax | 3360.00 | 3658.00 | 3438.00 | 2055.00 | 1151.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -259.00 | -295.00 | -111.00 | -43.00 | 41.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 3101.00 | 3363.00 | 3327.00 | 2012.00 | 1192.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 5383.00 | 2675.00 | -644.00 | -2350.00 | -2911.00 |
Appropriations | 8484.00 | 6038.00 | 2683.00 | -338.00 | -1719.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 1273.00 | 655.00 | 8.00 | 306.00 | 631.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 39.00 | 42.00 | 42.00 | 26.00 | 16.00 |
Adjusted EPS | 8.00 | 8.00 | 8.00 | 5.00 | 3.00 |