(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 32751.00 | 27099.00 | 21673.00 | 14467.00 | 15004.00 |
Income from Medical Services | 31288.00 | 25978.00 | 21004.00 | 14178.00 | 14968.00 |
Income from Diagnostic centre | 19.00 | 19.00 | 19.40 | 13.00 | 19.00 |
Pharmacy / Optical Income | 1121.00 | 850.00 | 536.30 | 115.00 | |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 323.00 | 252.00 | 113.30 | 161.00 | 18.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 32751.00 | 27099.00 | 21673.00 | 14467.00 | 15004.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -23.00 | -16.00 | -28.20 | -50.00 | |
Cost of Medicines and Consumables | 7502.00 | 6168.00 | 5357.90 | 3487.00 | 3190.00 |
Opening Raw Materials | 462.00 | 422.00 | 309.30 | 361.00 | 221.00 |
Purchases Raw Materials | 6804.00 | 5651.00 | 5095.50 | 3308.00 | 3330.00 |
Closing Raw Materials | 504.00 | 462.00 | 422.20 | 309.00 | 361.00 |
Other Direct Purchases / Brought in cost | 740.00 | 557.00 | 375.30 | 127.00 | |
Others raw material cost | 1479.00 | 1115.00 | 750.50 | 254.00 | 0.00 |
Power & Fuel Cost | 599.00 | 571.00 | 470.60 | 386.00 | 346.00 |
Electricity & Power | 599.00 | 571.00 | 470.60 | 386.00 | 346.00 |
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 | 7349.00 | 6356.00 | 5679.60 | 4663.00 | 5388.00 |
Salaries, Wages & Bonus | 7026.00 | 6086.00 | 5448.60 | 4439.00 | 5076.00 |
Contributions to EPF & Pension Funds | 279.00 | 238.00 | 212.60 | 186.00 | 203.00 |
Workmen and Staff Welfare Expenses | 42.00 | 24.00 | 1.00 | 0.00 | 13.00 |
Other Employees Cost | 2.00 | 7.00 | 17.40 | 38.00 | 96.00 |
Hospital Operation Expenses | 5133.00 | 4221.00 | 3587.30 | 2312.00 | 1450.00 |
House Keeping Expenses | 83.00 | 71.00 | 59.90 | 51.00 | 40.00 |
Consultant / Inhouse Fees | 4270.00 | 3330.00 | 2351.00 | 1372.00 | |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | 80.00 | 50.00 | 78.00 | 90.00 | 96.00 |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 585.00 | 668.00 | 499.90 | 404.00 | 416.00 |
Other Operating Expenses | 115.00 | 101.00 | 598.50 | 396.00 | 898.00 |
Selling, Administration and Other Expenses | 3013.00 | 2665.00 | 1882.70 | 1462.00 | 2526.00 |
Rent , Rates & Taxes | 780.00 | 772.00 | 190.50 | 153.00 | 162.00 |
Insurance | 32.00 | 30.00 | 26.40 | 23.00 | 17.00 |
Printing and stationery | 159.00 | 117.00 | 70.50 | 48.00 | 60.00 |
Professional and legal fees | 30.00 | 15.00 | 339.80 | 312.00 | 1736.00 |
Advertisement & Sales Promotion | 292.00 | 249.00 | 31.20 | 24.00 | 41.00 |
Brokerage, Commissions & Incentives | | | | | |
Freight outwards | | | | | |
Other Administration expenses | 1721.00 | 1482.00 | 1224.30 | 902.00 | 510.00 |
Miscellaneous Expenses | 1088.00 | 771.00 | 142.40 | 238.00 | 188.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 293.00 | 76.00 | 33.40 | 63.00 | 111.00 |
Losson disposal of fixed assets(net) | | 7.00 | | | 1.00 |
Losson foreign exchange fluctuations | 19.00 | 44.00 | 1.40 | 21.00 | 14.00 |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 776.00 | 643.00 | 107.60 | 155.00 | 62.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 24662.00 | 20736.00 | 17092.20 | 12498.00 | 13088.00 |
Operating Profit (Excl OI) | 8089.00 | 6362.00 | 4580.80 | 1969.00 | 1916.00 |
Other Income | 747.00 | 493.00 | 385.20 | 314.00 | 438.00 |
Interest Received | 597.00 | 355.00 | 167.20 | 178.00 | 196.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 8.00 | | 2.90 | 9.00 | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | 15.10 | | |
Provision Written Back | 97.00 | 99.00 | 61.20 | | 0.00 |
Others | 45.00 | 38.00 | 138.70 | 128.00 | 242.00 |
Operating Profit | 8836.00 | 6855.00 | 4965.90 | 2283.00 | 2355.00 |
Interest | 838.00 | 863.00 | 863.20 | 726.00 | 566.00 |
InterestonDebenture / Bonds | | | 66.20 | | |
Interest on Term Loan | 259.00 | 431.00 | 276.00 | 305.00 | 138.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 112.00 | 89.00 | 73.70 | 55.00 | 56.00 |
Other Interest | 467.00 | 343.00 | 447.40 | 366.00 | 372.00 |
PBDT | 7998.00 | 5992.00 | 4102.70 | 1557.00 | 1789.00 |
Depreciation | 1727.00 | 1499.00 | 1297.10 | 1232.00 | 1150.00 |
Profit Before Taxation & Exceptional Items | 6271.00 | 4493.00 | 2805.60 | 325.00 | 639.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 6271.00 | 4493.00 | 2805.60 | 325.00 | 639.00 |
Provision for Tax | 1490.00 | 1232.00 | 843.60 | 37.00 | 275.00 |
Current Income Tax | 1777.00 | 968.00 | 856.60 | 368.00 | 497.00 |
Deferred Tax | -299.00 | 258.00 | -13.00 | -338.00 | -222.00 |
Other taxes | 12.00 | 6.00 | 0.00 | 7.00 | 0.00 |
Profit After Tax | 4781.00 | 3261.00 | 1962.00 | 288.00 | 363.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 1.00 | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4782.00 | 3261.00 | 1962.00 | 288.00 | 363.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 12838.00 | 9530.00 | 7689.80 | 7373.00 | 7027.00 |
Appropriations | 17620.00 | 12790.00 | 9651.80 | 7661.00 | 7391.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -24.00 | -48.00 | 122.20 | -29.00 | 17.00 |
Equity Dividend % | | | | | |
Earnings Per Share | 18.00 | 12.00 | 8.00 | 6.00 | 7.00 |
Adjusted EPS | 18.00 | 12.00 | 8.00 | 1.00 | 1.00 |