(Rs.in Million) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
INCOME: | | | | | |
Operating Income | 10695.00 | 8925.00 | 7331.00 | 4862.00 | 4629.00 |
Income from Medical Services | 10598.00 | 8807.00 | 7262.00 | 4834.00 | 4540.00 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | | | | | |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 97.00 | 118.00 | 69.00 | 27.00 | 90.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 10695.00 | 8925.00 | 7331.00 | 4862.00 | 4629.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -23.00 | -37.00 | -23.00 | 9.00 | -38.00 |
Cost of Medicines and Consumables | 1918.00 | 1609.00 | 1445.00 | 975.00 | 836.00 |
Opening Raw Materials | | | | | |
Purchases Raw Materials | | | | | |
Closing Raw Materials | | | | | |
Other Direct Purchases / Brought in cost | 1918.00 | 1609.00 | 1445.00 | 975.00 | 836.00 |
Others raw material cost | 3836.00 | 3217.00 | 2891.00 | 1951.00 | 1673.00 |
Power & Fuel Cost | 214.00 | 209.00 | 138.00 | 142.00 | 160.00 |
Electricity & Power | 214.00 | 209.00 | 138.00 | 142.00 | 160.00 |
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 | 1820.00 | 1515.00 | 1290.00 | 1010.00 | 901.00 |
Salaries, Wages & Bonus | 1548.00 | 1293.00 | 1094.00 | 869.00 | 773.00 |
Contributions to EPF & Pension Funds | 84.00 | 73.00 | 59.00 | 48.00 | 45.00 |
Workmen and Staff Welfare Expenses | 162.00 | 122.00 | 119.00 | 80.00 | 68.00 |
Other Employees Cost | 25.00 | 27.00 | 17.00 | 13.00 | 16.00 |
Hospital Operation Expenses | 918.00 | 806.00 | 624.00 | 444.00 | 447.00 |
House Keeping Expenses | 325.00 | 270.00 | 243.00 | 168.00 | 150.00 |
Consultant / Inhouse Fees | | | | | |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | | 4.00 | | | |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 102.00 | 89.00 | 61.00 | 32.00 | 49.00 |
Other Operating Expenses | 490.00 | 443.00 | 319.00 | 244.00 | 248.00 |
Selling, Administration and Other Expenses | 3434.00 | 2786.00 | 2167.00 | 1455.00 | 1332.00 |
Rent , Rates & Taxes | 73.00 | 88.00 | 72.00 | 59.00 | 57.00 |
Insurance | | | | | |
Printing and stationery | 52.00 | 47.00 | 31.00 | 21.00 | 28.00 |
Professional and legal fees | 2714.00 | 2179.00 | 1731.00 | 1158.00 | 1055.00 |
Advertisement & Sales Promotion | 8.00 | 35.00 | 46.00 | 10.00 | 15.00 |
Brokerage, Commissions & Incentives | | | | | |
Freight outwards | | | | | |
Other Administration expenses | 587.00 | 436.00 | 288.00 | 207.00 | 177.00 |
Miscellaneous Expenses | 33.00 | 26.00 | 157.00 | 155.00 | 164.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 33.00 | 26.00 | 157.00 | 155.00 | 164.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 8313.00 | 6912.00 | 5797.00 | 4190.00 | 3803.00 |
Operating Profit (Excl OI) | 2382.00 | 2013.00 | 1534.00 | 672.00 | 826.00 |
Other Income | 260.00 | 104.00 | 40.00 | 41.00 | 19.00 |
Interest Received | 194.00 | 68.00 | 17.00 | 30.00 | 3.00 |
Dividend Received | 0.00 | 0.00 | 0.00 | | 0.00 |
Profit on sale of Fixed Assets | 0.00 | 2.00 | 3.00 | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | | | |
Provision Written Back | | | | | |
Others | 66.00 | 34.00 | 20.00 | 11.00 | 16.00 |
Operating Profit | 2641.00 | 2117.00 | 1574.00 | 713.00 | 845.00 |
Interest | 263.00 | 423.00 | 439.00 | 390.00 | 257.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | | | 367.00 | 315.00 | 233.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 37.00 | 35.00 | 73.00 | 75.00 | 23.00 |
Other Interest | 227.00 | 387.00 | 0.00 | 0.00 | 0.00 |
PBDT | 2378.00 | 1695.00 | 1135.00 | 323.00 | 588.00 |
Depreciation | 424.00 | 386.00 | 362.00 | 307.00 | 259.00 |
Profit Before Taxation & Exceptional Items | 1954.00 | 1309.00 | 773.00 | 16.00 | 329.00 |
Exceptional Income / Expenses | | -22.00 | -2.00 | | |
Profit Before Tax | 1954.00 | 1287.00 | 771.00 | 16.00 | 329.00 |
Provision for Tax | 188.00 | 558.00 | 260.00 | 39.00 | 33.00 |
Current Income Tax | 519.00 | 557.00 | 292.00 | 30.00 | 69.00 |
Deferred Tax | -332.00 | 44.00 | 71.00 | 58.00 | 28.00 |
Other taxes | 2.00 | -43.00 | -103.00 | -49.00 | -64.00 |
Profit After Tax | 1766.00 | 729.00 | 511.00 | -23.00 | 296.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1766.00 | 729.00 | 511.00 | -23.00 | 296.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2280.00 | 2006.00 | 1562.00 | 1557.00 | 1351.00 |
Appropriations | 4046.00 | 2735.00 | 2074.00 | 1534.00 | 1648.00 |
General Reserves | 152.00 | 107.00 | 85.00 | 17.00 | 30.00 |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 59.00 | 347.00 | -17.00 | -45.00 | 61.00 |
Equity Dividend % | 10.00 | 10.00 | 10.00 | | |
Earnings Per Share | 27.00 | 13.00 | 10.00 | 0.00 | 6.00 |
Adjusted EPS | 27.00 | 13.00 | 10.00 | 0.00 | 6.00 |