(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME: | | | | | |
Operating Income | 8805.00 | 6705.00 | 5203.00 | 4009.00 | 2287.00 |
Income from Medical Services | 8805.00 | 6705.00 | 5203.00 | 4363.00 | 2287.00 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | | | | | |
Less: Concession / Free Treatment | | | | 354.00 | |
Other Operational Income | 0.00 | 0.00 | 0.00 | -707.00 | 0.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 8805.00 | 6705.00 | 5203.00 | 4009.00 | 2287.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Medicines and Consumables | 882.00 | 607.00 | 444.00 | 500.00 | 334.00 |
Opening Raw Materials | 44.00 | 42.00 | 42.00 | 21.00 | 19.00 |
Purchases Raw Materials | 966.00 | 609.00 | 444.00 | 521.00 | 337.00 |
Closing Raw Materials | 128.00 | 44.00 | 42.00 | 42.00 | 21.00 |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 173.00 | 146.00 | 137.00 | 122.00 | 93.00 |
Electricity & Power | 173.00 | 146.00 | 137.00 | 122.00 | 93.00 |
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 | 1565.00 | 1110.00 | 859.00 | 750.00 | 438.00 |
Salaries, Wages & Bonus | 1559.00 | 1105.00 | 849.00 | 738.00 | 434.00 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | 6.00 | 5.00 | 11.00 | 12.00 | 4.00 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Hospital Operation Expenses | 3158.00 | 2314.00 | 1718.00 | 1024.00 | 528.00 |
House Keeping Expenses | | | | | |
Consultant / Inhouse Fees | 1904.00 | 1220.00 | 931.00 | 510.00 | 290.00 |
Upkeep & Maintainence | 34.00 | 39.00 | 28.00 | 26.00 | 10.00 |
Sub-contract/ Outsourced services | | | | | |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 102.00 | 149.00 | 180.00 | 88.00 | 44.00 |
Other Operating Expenses | 1118.00 | 906.00 | 579.00 | 401.00 | 183.00 |
Selling, Administration and Other Expenses | 689.00 | 603.00 | 655.00 | 434.00 | 201.00 |
Rent , Rates & Taxes | 38.00 | 22.00 | 19.00 | 19.00 | 9.00 |
Insurance | 3.00 | 3.00 | 3.00 | 1.00 | 1.00 |
Printing and stationery | 25.00 | 4.00 | 3.00 | 8.00 | 5.00 |
Professional and legal fees | 78.00 | 21.00 | 12.00 | 11.00 | |
Advertisement & Sales Promotion | 190.00 | 52.00 | 44.00 | 11.00 | 5.00 |
Brokerage, Commissions & Incentives | 204.00 | 359.00 | 426.00 | 261.00 | 134.00 |
Freight outwards | | | | | |
Other Administration expenses | 151.00 | 142.00 | 147.00 | 124.00 | 46.00 |
Miscellaneous Expenses | 87.00 | 105.00 | 38.00 | 60.00 | 12.00 |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | 22.00 | 72.00 | 15.00 | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 65.00 | 33.00 | 23.00 | 60.00 | 12.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 6553.00 | 4885.00 | 3851.00 | 2890.00 | 1606.00 |
Operating Profit (Excl OI) | 2252.00 | 1820.00 | 1352.00 | 1120.00 | 681.00 |
Other Income | 162.00 | 156.00 | 28.00 | 16.00 | 5.00 |
Interest Received | 78.00 | 127.00 | 4.00 | 6.00 | 5.00 |
Dividend Received | | | | | |
Profit on sale of Fixed Assets | | | | | |
Profits on sale of Investments | | | | | |
Foreign Exchange Gains | | | | | |
Provision Written Back | | | | | |
Others | 83.00 | 29.00 | 24.00 | 10.00 | 1.00 |
Operating Profit | 2414.00 | 1976.00 | 1380.00 | 1136.00 | 686.00 |
Interest | 125.00 | 115.00 | 228.00 | 226.00 | 199.00 |
InterestonDebenture / Bonds | | | | | |
Interest on Term Loan | 68.00 | 88.00 | 204.00 | 191.00 | 184.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 50.00 | 21.00 | 14.00 | 12.00 | 10.00 |
Other Interest | 7.00 | 6.00 | 10.00 | 24.00 | 5.00 |
PBDT | 2289.00 | 1861.00 | 1152.00 | 910.00 | 487.00 |
Depreciation | 572.00 | 293.00 | 275.00 | 279.00 | 206.00 |
Profit Before Taxation & Exceptional Items | 1717.00 | 1568.00 | 877.00 | 631.00 | 281.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 1717.00 | 1568.00 | 877.00 | 631.00 | 281.00 |
Provision for Tax | 412.00 | 424.00 | 219.00 | 189.00 | 85.00 |
Current Income Tax | 492.00 | 403.00 | 247.00 | 180.00 | 50.00 |
Deferred Tax | -80.00 | 16.00 | -40.00 | -9.00 | 52.00 |
Other taxes | 0.00 | 5.00 | 13.00 | 18.00 | -17.00 |
Profit After Tax | 1306.00 | 1145.00 | 658.00 | 442.00 | 196.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | 0.00 | | | | -14.00 |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 1305.00 | 1145.00 | 658.00 | 442.00 | 182.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 2313.00 | 1169.00 | 511.00 | 384.00 | 203.00 |
Appropriations | 3619.00 | 2313.00 | 1169.00 | 826.00 | 384.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | -2.00 | | | 315.00 | |
Equity Dividend % | | | | | |
Earnings Per Share | 14.00 | 13.00 | 10.00 | 7.00 | 11.00 |
Adjusted EPS | 14.00 | 13.00 | 10.00 | 7.00 | 3.00 |