(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME: | | | | | |
Operating Income | 2520.90 | 2187.10 | 1901.00 | 2231.90 | 1400.10 |
Income from Medical Services | 2518.50 | 2187.10 | 1901.00 | 2231.90 | 1395.10 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | 2.50 | | | | |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 4.90 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 2520.90 | 2187.10 | 1901.00 | 2231.90 | 1400.10 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Medicines and Consumables | 295.20 | 272.50 | 274.00 | 604.00 | 260.10 |
Opening Raw Materials | 66.80 | 61.60 | 62.00 | | |
Purchases Raw Materials | 308.90 | 277.70 | 273.00 | | |
Closing Raw Materials | 80.50 | 66.80 | 62.00 | | |
Other Direct Purchases / Brought in cost | | | | 604.00 | 260.10 |
Others raw material cost | 0.00 | 0.00 | 0.00 | 1208.10 | 520.20 |
Power & Fuel Cost | 72.80 | 69.10 | 67.00 | 52.20 | |
Electricity & Power | 72.80 | 69.10 | 67.00 | 52.20 | |
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 | 428.90 | 400.70 | 398.00 | 341.40 | 230.80 |
Salaries, Wages & Bonus | 389.60 | 366.40 | 366.00 | 315.30 | 211.20 |
Contributions to EPF & Pension Funds | 25.00 | 22.40 | 22.00 | 18.80 | 17.70 |
Workmen and Staff Welfare Expenses | 6.70 | 7.10 | 6.00 | 4.20 | 1.80 |
Other Employees Cost | 7.60 | 4.80 | 5.00 | 3.10 | 0.00 |
Hospital Operation Expenses | 541.70 | 424.40 | 399.00 | 325.00 | 52.70 |
House Keeping Expenses | | | | | |
Consultant / Inhouse Fees | 426.20 | 314.20 | 277.00 | 209.70 | |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | | | | | |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 82.00 | 81.50 | 97.00 | 88.90 | 52.70 |
Other Operating Expenses | 33.50 | 28.60 | 24.00 | 26.30 | 0.00 |
Selling, Administration and Other Expenses | 304.00 | 260.50 | 273.00 | 387.80 | 245.50 |
Rent , Rates & Taxes | 50.20 | 32.10 | 47.00 | 193.50 | 134.70 |
Insurance | 4.80 | 5.40 | 10.00 | 8.00 | 7.50 |
Printing and stationery | 56.70 | 51.80 | 53.00 | 30.10 | |
Professional and legal fees | 31.30 | 27.10 | 22.00 | 25.40 | 16.30 |
Advertisement & Sales Promotion | 40.40 | 34.00 | 44.00 | 28.20 | 15.40 |
Brokerage, Commissions & Incentives | 34.90 | 32.00 | 19.00 | 14.70 | 16.60 |
Freight outwards | | | | 1.90 | 2.10 |
Other Administration expenses | 85.70 | 78.20 | 77.00 | 86.10 | 52.90 |
Miscellaneous Expenses | 59.10 | 51.10 | 46.00 | 40.60 | 384.80 |
Bad debts /advances written off | 2.70 | 4.00 | | | |
Provision for doubtful debts | 21.90 | 1.30 | | | 28.40 |
Losson disposal of fixed assets(net) | 2.60 | 21.50 | 24.00 | 14.10 | 24.50 |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 32.00 | 24.20 | 21.00 | 26.40 | 331.90 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 1701.60 | 1478.30 | 1457.00 | 1751.10 | 1173.90 |
Operating Profit (Excl OI) | 819.30 | 708.80 | 444.00 | 480.80 | 226.10 |
Other Income | 38.50 | 35.50 | 36.00 | 23.00 | 13.80 |
Interest Received | 32.50 | 32.20 | 25.00 | 18.10 | 6.00 |
Dividend Received | | | | 0.10 | 0.10 |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | 0.00 | 2.90 |
Foreign Exchange Gains | | | | | |
Provision Written Back | 2.30 | | 6.00 | 3.70 | |
Others | 3.70 | 3.30 | 4.00 | 1.10 | 4.70 |
Operating Profit | 857.80 | 744.30 | 480.00 | 503.90 | 239.90 |
Interest | 90.70 | 96.10 | 96.00 | 21.00 | 19.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 6.20 | 8.20 | 12.00 | | |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 6.90 | 8.20 | 5.00 | 5.80 | 3.40 |
Other Interest | 77.70 | 79.70 | 79.00 | 15.30 | 15.60 |
PBDT | 767.00 | 648.30 | 384.00 | 482.80 | 220.90 |
Depreciation | 353.00 | 326.00 | 317.00 | 150.90 | 157.10 |
Profit Before Taxation & Exceptional Items | 414.10 | 322.30 | 67.00 | 331.90 | 63.70 |
Exceptional Income / Expenses | | -7.80 | | | |
Profit Before Tax | 414.10 | 314.50 | 67.00 | 331.90 | 63.70 |
Provision for Tax | 104.30 | 83.30 | 7.00 | 94.40 | -0.60 |
Current Income Tax | 106.80 | 94.70 | 35.00 | 92.20 | 13.30 |
Deferred Tax | 1.30 | -11.40 | -32.00 | 2.20 | -14.50 |
Other taxes | -3.80 | 0.00 | 4.00 | 0.00 | 0.50 |
Profit After Tax | 309.80 | 231.30 | 61.00 | 237.50 | 64.40 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 8.50 | 5.00 | 5.00 | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 318.20 | 236.30 | 65.00 | 237.50 | 64.40 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 1225.10 | 990.30 | 925.00 | 693.20 | 628.90 |
Appropriations | 1543.30 | 1226.50 | 990.00 | 930.70 | 693.20 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 2.00 | 1.40 | 0.00 | | |
Equity Dividend % | | | | | |
Earnings Per Share | 6.00 | 342.00 | 94.00 | 344.00 | 93.00 |
Adjusted EPS | 6.00 | 342.00 | 94.00 | 344.00 | 93.00 |