(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
INCOME: | | | | |
Operating Income | 7172.00 | 6196.00 | 4871.00 | 4555.00 |
Income from Medical Services | | | | 10.00 |
Income from Diagnostic centre | 7172.00 | 6196.00 | 4871.00 | 4545.00 |
Pharmacy / Optical Income | | | | |
Less: Concession / Free Treatment | | | | |
Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 |
Less: Excise Duty | | | | |
Operating Income (Net) | 7172.00 | 6196.00 | 4871.00 | 4555.00 |
EXPENDITURE : | | | | |
Increase/Decrease in Stock | | | | |
Cost of Medicines and Consumables | 1693.00 | 1410.00 | 742.00 | 603.00 |
Opening Raw Materials | 358.00 | 251.00 | 92.00 | 72.00 |
Purchases Raw Materials | 1629.00 | 1518.00 | 901.00 | 623.00 |
Closing Raw Materials | 295.00 | 358.00 | 251.00 | 92.00 |
Other Direct Purchases / Brought in cost | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 154.00 | 122.00 | 91.00 | 63.00 |
Electricity & Power | 154.00 | 122.00 | 91.00 | 63.00 |
Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
Employee Cost | 1368.00 | 1115.00 | 746.00 | 542.00 |
Salaries, Wages & Bonus | 1165.00 | 966.00 | 635.00 | 455.00 |
Contributions to EPF & Pension Funds | 105.00 | 86.00 | 59.00 | 39.00 |
Workmen and Staff Welfare Expenses | 35.00 | 39.00 | 29.00 | 23.00 |
Other Employees Cost | 63.00 | 24.00 | 23.00 | 24.00 |
Hospital Operation Expenses | 666.00 | 780.00 | 992.00 | 1284.00 |
House Keeping Expenses | | | | |
Consultant / Inhouse Fees | | | | |
Upkeep & Maintainence | | | | |
Sub-contract/ Outsourced services | | | | |
Processing Charges | | | | |
Packing Material Consumed | | | | |
Repairs and Maintenance | 34.00 | 103.00 | 158.00 | 153.00 |
Other Operating Expenses | 632.00 | 677.00 | 834.00 | 1131.00 |
Selling, Administration and Other Expenses | 1354.00 | 1298.00 | 1056.00 | 721.00 |
Rent , Rates & Taxes | 71.00 | 101.00 | 100.00 | 89.00 |
Insurance | 4.00 | 4.00 | 5.00 | 5.00 |
Printing and stationery | 180.00 | 202.00 | 110.00 | 32.00 |
Professional and legal fees | 67.00 | 53.00 | 48.00 | 37.00 |
Advertisement & Sales Promotion | 20.00 | 29.00 | 32.00 | 18.00 |
Brokerage, Commissions & Incentives | | | | |
Freight outwards | | | | |
Other Administration expenses | 1012.00 | 909.00 | 762.00 | 540.00 |
Miscellaneous Expenses | 36.00 | 29.00 | 22.00 | 27.00 |
Bad debts /advances written off | | | | |
Provision for doubtful debts | 9.00 | 3.00 | | 8.00 |
Losson disposal of fixed assets(net) | 0.00 | 1.00 | | 2.00 |
Losson foreign exchange fluctuations | | | | |
Losson sale of non-trade current investments | | | | |
Other Miscellaneous Expenses | 27.00 | 26.00 | 22.00 | 17.00 |
Less: Expenses Capitalised | | | | |
Total Expenditure | 5270.00 | 4754.00 | 3648.00 | 3240.00 |
Operating Profit (Excl OI) | 1901.00 | 1442.00 | 1223.00 | 1315.00 |
Other Income | 255.00 | 168.00 | 194.00 | 149.00 |
Interest Received | 199.00 | 168.00 | 181.00 | 149.00 |
Dividend Received | | | | |
Profit on sale of Fixed Assets | 46.00 | 0.00 | 2.00 | |
Profits on sale of Investments | | | | |
Foreign Exchange Gains | | | | |
Provision Written Back | | | 7.00 | |
Others | 10.00 | 0.00 | 4.00 | 0.00 |
Operating Profit | 2157.00 | 1610.00 | 1417.00 | 1464.00 |
Interest | 247.00 | 165.00 | 77.00 | 185.00 |
InterestonDebenture / Bonds | | | | |
Interest on Term Loan | 150.00 | 64.00 | 40.00 | 135.00 |
Intereston Fixed deposits | | | | |
Bank Charges etc | 29.00 | 24.00 | 13.00 | 16.00 |
Other Interest | 68.00 | 77.00 | 24.00 | 34.00 |
PBDT | 1910.00 | 1446.00 | 1340.00 | 1279.00 |
Depreciation | 883.00 | 745.00 | 538.00 | 414.00 |
Profit Before Taxation & Exceptional Items | 1027.00 | 700.00 | 802.00 | 865.00 |
Exceptional Income / Expenses | | | | |
Profit Before Tax | 1027.00 | 700.00 | 802.00 | 865.00 |
Provision for Tax | 251.00 | 132.00 | 181.00 | 181.00 |
Current Income Tax | 218.00 | 114.00 | 149.00 | 175.00 |
Deferred Tax | 33.00 | 24.00 | 31.00 | 6.00 |
Other taxes | 0.00 | -6.00 | 1.00 | 0.00 |
Profit After Tax | 776.00 | 568.00 | 621.00 | 684.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | |
Share of Associate | | | | |
Other Consolidated Items | | | | |
Consolidated Net Profit | 776.00 | 568.00 | 621.00 | 684.00 |
Adjustments to PAT | | | | |
Profit Balance B/F | 1304.00 | 824.00 | 272.00 | -412.00 |
Appropriations | 2081.00 | 1392.00 | 893.00 | 272.00 |
General Reserves | | | | |
Proposed Equity Dividend | | | | |
Corporate dividend tax | | | | |
Other Appropriation | 76.00 | 88.00 | 78.00 | 0.00 |
Equity Dividend % | 55.00 | 50.00 | 55.00 | 50.00 |
Earnings Per Share | 24.00 | 18.00 | 20.00 | 22.00 |
Adjusted EPS | 24.00 | 18.00 | 20.00 | 22.00 |