| Shilpa Medicare Ltd | Industry : (Pharmaceuticals) | |
|---|---|---|
|
BSE Code : 530549 |
NSE Symbol : SHILPAMED |
P/E(TTM) : 55.67 |
|
ISIN Demat : INE790G01031 |
Div & Yield% : 0.16 |
EPS(TTM) : 5.61 |
|
Book Value(₹) : 137.47 |
Market Cap(₹Cr) : 6,108.02 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 477.34 | 309.79 | 247.70 | 356.95 | 257.05 |
| Other Income | 84.85 | 89.12 | 175.32 | 170.50 | 204.49 |
| Stock Adjustments | -6.00 | -2.63 | -4.08 | 3.18 | 10.26 |
| Total Income | 556.19 | 396.28 | 418.94 | 530.63 | 471.80 |
| EXPENDITURE : | |||||
| Raw Materials | 114.50 | 86.62 | 78.12 | 81.96 | 69.37 |
| Power and Fuel Cost | 17.96 | 18.73 | 18.70 | 17.47 | 12.42 |
| Other Manufacturing Expenses | 13.24 | 15.32 | 18.28 | 22.79 | 16.71 |
| Selling and Administration Expenses | 101.45 | 49.74 | 60.03 | 106.22 | 55.92 |
| Miscellaneous Expenses | 46.72 | 17.26 | 18.50 | -0.57 | 3.43 |
| Employee Benefit Expenses | 99.61 | 103.64 | 109.54 | 110.57 | 76.10 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 162.69 | 104.96 | 115.78 | 192.18 | 237.86 |
| Interest | 6.60 | 17.26 | 20.83 | 9.05 | 6.07 |
| Gross Profit | 156.09 | 87.70 | 94.95 | 183.13 | 231.79 |
| Depreciation | 48.86 | 49.61 | 46.55 | 34.82 | 22.28 |
| Profit Before Tax | 107.23 | 38.09 | 48.40 | 148.31 | 209.51 |
| Current Tax | 47.08 | 11.29 | -8.37 | 4.80 | 15.78 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -9.64 | -0.13 | -0.43 | 2.53 | 9.34 |
| Reported Net Profit | 69.80 | 26.94 | 57.19 | 140.99 | 184.39 |
| Extraordinary Items | -25.03 | -6.93 | -15.86 | 8.23 | 46.40 |
| Adjusted Net Profit | 94.83 | 33.87 | 73.05 | 132.76 | 137.99 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 1,359.05 | 1,332.11 | 1,284.46 | 1,152.44 | 968.05 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 9.55 | 8.97 | 0.00 |
| P & L Balance carried down | 1,428.85 | 1,359.05 | 1,332.11 | 1,284.46 | 1,152.44 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 100.00 | 0.00 | 0.00 | 110.00 | 110.00 |
| Dividend Per Share(Rs) | 1.00 | 0.00 | 0.00 | 1.10 | 1.10 |
| Earnings Per Share-Unit Curr | 7.14 | 3.10 | 6.59 | 16.24 | 22.62 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 276.16 | 246.85 | 243.96 | 237.97 | 200.89 |
| Book Value(Adj)-Unit Curr | 138.08 | 123.43 | 121.99 | 118.99 | 100.45 |