(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 9337.00 | 8049.00 | 6989.00 | 4309.00 | 4869.00 |
Income from Medical Services | 9282.00 | 7982.00 | 6892.00 | 4234.00 | 4722.00 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | | | | | |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 55.00 | 67.00 | 98.00 | 75.00 | 147.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 9337.00 | 8049.00 | 6989.00 | 4309.00 | 4869.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -446.00 | -459.00 | -1226.00 | 4.00 | 1.00 |
Cost of Medicines and Consumables | 1082.00 | 1046.00 | 1534.00 | 343.00 | 528.00 |
Opening Raw Materials | 146.00 | 40.00 | | | |
Purchases Raw Materials | 366.00 | 429.00 | 236.00 | | |
Closing Raw Materials | 192.00 | 146.00 | 40.00 | | |
Other Direct Purchases / Brought in cost | 762.00 | 723.00 | 1338.00 | 343.00 | 528.00 |
Others raw material cost | 1525.00 | 1445.00 | 2911.00 | 686.00 | 1056.00 |
Power & Fuel Cost | 197.00 | 163.00 | 145.00 | 123.00 | 130.00 |
Electricity & Power | 197.00 | 163.00 | 145.00 | 123.00 | 130.00 |
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 | 1554.00 | 1436.00 | 1147.00 | 570.00 | 655.00 |
Salaries, Wages & Bonus | 1468.00 | 1370.00 | 1097.00 | 535.00 | 620.00 |
Contributions to EPF & Pension Funds | 70.00 | 59.00 | 47.00 | 30.00 | 35.00 |
Workmen and Staff Welfare Expenses | 3.00 | 3.00 | 3.00 | 5.00 | 0.00 |
Other Employees Cost | 13.00 | 5.00 | 0.00 | 0.00 | 0.00 |
Hospital Operation Expenses | 4445.00 | 3823.00 | 3688.00 | 2176.00 | 2410.00 |
House Keeping Expenses | 98.00 | 128.00 | 127.00 | 92.00 | 94.00 |
Consultant / Inhouse Fees | 2106.00 | 1770.00 | 1616.00 | 1008.00 | 1251.00 |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | | | | | |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 226.00 | 221.00 | 182.00 | 150.00 | 116.00 |
Other Operating Expenses | 2016.00 | 1704.00 | 1763.00 | 926.00 | 950.00 |
Selling, Administration and Other Expenses | 668.00 | 613.00 | 354.00 | 136.00 | 198.00 |
Rent , Rates & Taxes | 68.00 | 69.00 | 46.00 | 36.00 | 34.00 |
Insurance | 27.00 | 31.00 | 40.00 | 3.00 | 1.00 |
Printing and stationery | 27.00 | 29.00 | 21.00 | 12.00 | 16.00 |
Professional and legal fees | 109.00 | 113.00 | 53.00 | 24.00 | 15.00 |
Advertisement & Sales Promotion | 223.00 | 188.00 | 71.00 | 38.00 | 86.00 |
Brokerage, Commissions & Incentives | 91.00 | 90.00 | 32.00 | | |
Freight outwards | 22.00 | 13.00 | | | |
Other Administration expenses | 102.00 | 80.00 | 91.00 | 22.00 | 47.00 |
Miscellaneous Expenses | 51.00 | 45.00 | 132.00 | 84.00 | 119.00 |
Bad debts /advances written off | | | | | 47.00 |
Provision for doubtful debts | 1.00 | 1.00 | 85.00 | 3.00 | |
Losson disposal of fixed assets(net) | 1.00 | 1.00 | | 15.00 | 1.00 |
Losson foreign exchange fluctuations | 2.00 | 0.00 | 1.00 | 0.00 | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 47.00 | 43.00 | 46.00 | 65.00 | 71.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7551.00 | 6667.00 | 5774.00 | 3436.00 | 4041.00 |
Operating Profit (Excl OI) | 1786.00 | 1382.00 | 1216.00 | 873.00 | 828.00 |
Other Income | 194.00 | 225.00 | 124.00 | 91.00 | 174.00 |
Interest Received | 54.00 | 87.00 | 88.00 | 72.00 | 94.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | 4.00 | | 0.00 | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | 1.00 | 39.00 | 0.00 | 0.00 | 1.00 |
Provision Written Back | 1.00 | 18.00 | 7.00 | 0.00 | 51.00 |
Others | 133.00 | 81.00 | 28.00 | 19.00 | 29.00 |
Operating Profit | 1981.00 | 1607.00 | 1340.00 | 964.00 | 1002.00 |
Interest | 176.00 | 106.00 | 75.00 | 45.00 | 74.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 114.00 | 14.00 | 49.00 | 29.00 | 52.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 32.00 | 26.00 | 16.00 | 10.00 | 15.00 |
Other Interest | 30.00 | 66.00 | 10.00 | 6.00 | 7.00 |
PBDT | 1804.00 | 1501.00 | 1265.00 | 919.00 | 927.00 |
Depreciation | 522.00 | 481.00 | 429.00 | 368.00 | 360.00 |
Profit Before Taxation & Exceptional Items | 1282.00 | 1020.00 | 836.00 | 551.00 | 567.00 |
Exceptional Income / Expenses | | | -44.00 | | |
Profit Before Tax | 1282.00 | 1020.00 | 791.00 | 551.00 | 567.00 |
Provision for Tax | 447.00 | 344.00 | 252.00 | 127.00 | 291.00 |
Current Income Tax | 596.00 | 354.00 | 189.00 | 97.00 | 108.00 |
Deferred Tax | -155.00 | -7.00 | 234.00 | 124.00 | 239.00 |
Other taxes | 6.00 | -4.00 | -171.00 | -94.00 | -56.00 |
Profit After Tax | 835.00 | 677.00 | 540.00 | 424.00 | 276.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 6.00 | 0.00 | 2.00 | 0.00 | 0.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 841.00 | 677.00 | 541.00 | 424.00 | 276.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3796.00 | 3224.00 | 2796.00 | 2424.00 | 2213.00 |
Appropriations | 4637.00 | 3901.00 | 3337.00 | 2848.00 | 2489.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 131.00 | 105.00 | 113.00 | 52.00 | 65.00 |
Equity Dividend % | 12.00 | 12.00 | 10.00 | 10.00 | 5.00 |
Earnings Per Share | 8.00 | 6.00 | 5.00 | 4.00 | 3.00 |
Adjusted EPS | 8.00 | 6.00 | 5.00 | 4.00 | 3.00 |