(Rs.in Million) |
Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
INCOME: | | | | | |
Operating Income | 11736.00 | 9738.00 | 6500.00 | 7194.00 | 5430.00 |
Income from Medical Services | 10468.00 | 8703.00 | 5541.00 | 6132.00 | 4570.00 |
Income from Diagnostic centre | | | | | |
Pharmacy / Optical Income | 1140.00 | 932.00 | 858.00 | 940.00 | 690.00 |
Less: Concession / Free Treatment | | | | | |
Other Operational Income | 128.00 | 102.00 | 101.00 | 122.00 | 170.00 |
Less: Excise Duty | | | | | |
Operating Income (Net) | 11736.00 | 9738.00 | 6500.00 | 7194.00 | 5430.00 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | | | | | |
Cost of Medicines and Consumables | 1583.00 | 1947.00 | 1033.00 | 1053.00 | 800.00 |
Opening Raw Materials | 148.00 | 101.00 | 160.00 | 70.00 | 60.00 |
Purchases Raw Materials | 1622.00 | 1995.00 | 974.00 | 1143.00 | 810.00 |
Closing Raw Materials | 188.00 | 148.00 | 101.00 | 160.00 | 70.00 |
Other Direct Purchases / Brought in cost | | | | | |
Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Power & Fuel Cost | 212.00 | 168.00 | 138.00 | 149.00 | 120.00 |
Electricity & Power | 212.00 | 168.00 | 138.00 | 149.00 | 120.00 |
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 | 1441.00 | 1161.00 | 1021.00 | 1090.00 | 790.00 |
Salaries, Wages & Bonus | 1298.00 | 1047.00 | 950.00 | 1012.00 | 720.00 |
Contributions to EPF & Pension Funds | 52.00 | 44.00 | 48.00 | 49.00 | 50.00 |
Workmen and Staff Welfare Expenses | 67.00 | 48.00 | 23.00 | 29.00 | 20.00 |
Other Employees Cost | 24.00 | 22.00 | 0.00 | 0.00 | 0.00 |
Hospital Operation Expenses | 3643.00 | 2769.00 | 2245.00 | 705.00 | 500.00 |
House Keeping Expenses | 74.00 | 50.00 | 44.00 | 62.00 | 50.00 |
Consultant / Inhouse Fees | 2723.00 | 2038.00 | 1595.00 | | |
Upkeep & Maintainence | | | | | |
Sub-contract/ Outsourced services | 265.00 | 223.00 | 172.00 | 165.00 | 150.00 |
Processing Charges | | | | | |
Packing Material Consumed | | | | | |
Repairs and Maintenance | 277.00 | 190.00 | 202.00 | 244.00 | 120.00 |
Other Operating Expenses | 304.00 | 269.00 | 232.00 | 234.00 | 170.00 |
Selling, Administration and Other Expenses | 732.00 | 554.00 | 350.00 | 2119.00 | 2060.00 |
Rent , Rates & Taxes | 134.00 | 118.00 | 111.00 | 119.00 | 460.00 |
Insurance | 13.00 | 10.00 | 11.00 | 7.00 | 10.00 |
Printing and stationery | 74.00 | 48.00 | 35.00 | 76.00 | 30.00 |
Professional and legal fees | 52.00 | 29.00 | 23.00 | 1674.00 | 1290.00 |
Advertisement & Sales Promotion | 273.00 | 215.00 | 90.00 | 141.00 | 110.00 |
Brokerage, Commissions & Incentives | | | | | |
Freight outwards | | | | | |
Other Administration expenses | 186.00 | 134.00 | 79.00 | 102.00 | 150.00 |
Miscellaneous Expenses | 129.00 | 60.00 | 62.00 | 72.00 | 40.00 |
Bad debts /advances written off | 22.00 | 8.00 | 3.00 | 2.00 | 0.00 |
Provision for doubtful debts | 41.00 | 26.00 | 28.00 | | 30.00 |
Losson disposal of fixed assets(net) | | 1.00 | | | |
Losson foreign exchange fluctuations | 1.00 | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 65.00 | 25.00 | 31.00 | 70.00 | 10.00 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 7740.00 | 6659.00 | 4849.00 | 5187.00 | 4310.00 |
Operating Profit (Excl OI) | 3996.00 | 3078.00 | 1651.00 | 2007.00 | 1120.00 |
Other Income | 309.00 | 189.00 | 103.00 | 103.00 | 80.00 |
Interest Received | 299.00 | 115.00 | 90.00 | 99.00 | 70.00 |
Dividend Received | 4.00 | 8.00 | 3.00 | 4.00 | 0.00 |
Profit on sale of Fixed Assets | 0.00 | | 1.00 | 1.00 | |
Profits on sale of Investments | | 8.00 | | | |
Foreign Exchange Gains | | 0.00 | 0.00 | 0.00 | |
Provision Written Back | 1.00 | 55.00 | 3.00 | 0.00 | 10.00 |
Others | 5.00 | 3.00 | 5.00 | 0.00 | 0.00 |
Operating Profit | 4304.00 | 3268.00 | 1754.00 | 2110.00 | 1200.00 |
Interest | 584.00 | 562.00 | 464.00 | 483.00 | 60.00 |
InterestonDebenture / Bonds | 7.00 | 40.00 | 44.00 | 49.00 | 20.00 |
Interest on Term Loan | | 1.00 | 2.00 | 1.00 | 0.00 |
Intereston Fixed deposits | | | | | |
Bank Charges etc | 32.00 | 30.00 | 23.00 | 37.00 | 30.00 |
Other Interest | 545.00 | 492.00 | 394.00 | 396.00 | 0.00 |
PBDT | 3720.00 | 2706.00 | 1290.00 | 1628.00 | 1150.00 |
Depreciation | 903.00 | 833.00 | 733.00 | 694.00 | 370.00 |
Profit Before Taxation & Exceptional Items | 2818.00 | 1873.00 | 557.00 | 934.00 | 780.00 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 2818.00 | 1873.00 | 557.00 | 934.00 | 780.00 |
Provision for Tax | 694.00 | 487.00 | 161.00 | 380.00 | 200.00 |
Current Income Tax | 841.00 | 576.00 | 239.00 | 434.00 | 180.00 |
Deferred Tax | -147.00 | -89.00 | -78.00 | 7.00 | 20.00 |
Other taxes | 0.00 | 0.00 | 0.00 | -61.00 | 0.00 |
Profit After Tax | 2124.00 | 1387.00 | 396.00 | 553.00 | 580.00 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | -15.00 | -4.00 | 5.00 | 4.00 | |
Share of Associate | | | | | |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 2108.00 | 1383.00 | 400.00 | 557.00 | 580.00 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 3609.00 | 2303.00 | 1889.00 | 1915.00 | 1480.00 |
Appropriations | 5718.00 | 3686.00 | 2289.00 | 2472.00 | 2060.00 |
General Reserves | | | | | |
Proposed Equity Dividend | | | | | 40.00 |
Corporate dividend tax | | | | | 10.00 |
Other Appropriation | 159.00 | 77.00 | -14.00 | 583.00 | 100.00 |
Equity Dividend % | 30.00 | 20.00 | | 20.00 | 10.00 |
Earnings Per Share | 21.00 | 15.00 | 9.00 | 13.00 | 13.00 |
Adjusted EPS | 21.00 | 15.00 | 4.00 | 6.00 | 6.00 |