Shilpa Medicare Limited
NSE:SHILPAMED.NS
852 (INR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,925.105 | 2,916.925 | 2,864.817 | 3,129.768 | 2,601.746 | 2,635.532 | 2,624.974 | 2,629.053 | 2,611.566 | 3,351.216 | 2,722.999 | 2,952.712 | 2,373.567 | 2,071.113 | 1,912.468 | 2,789.36 | 2,228.648 | 2,111.135 | 2,368.54 | 2,899.165 | 1,609.911 | 1,676.013 | 1,734.252 | 1,622.789 | 1,981.654 | 2,344.582 | 1,855.251 | 2,039.927 | 1,658.113 | 2,215.898 | 1,819.231 | 2,096.718 | 1,660.508 | 1,962.313 | 1,982.403 | 1,732.736 | 1,485.048 | 1,368.266 | 1,545.021 | 1,536.624 | 1,389.019 | 1,442.453 | 1,543.404 | 1,358.973 | 1,136.933 | 985.24 | 940.402 | 902.527 | 885.065 | 948.261 | 837.941 | 712.388 | 683.228 |
Kosten van de omzet
| 1,920.555 | 1,901.624 | 965.152 | 1,257.856 | 878.74 | 894.621 | 1,055.256 | 1,164.47 | 1,039.563 | 1,144.419 | 914.25 | 1,022.697 | 759.615 | 393.917 | 635.21 | 1,036.569 | 641.992 | 695.592 | 637.535 | 921.81 | 537.993 | 747.641 | 661.166 | 451.835 | 705.205 | 1,072.548 | 913.577 | 844.446 | 742.163 | 921.183 | 866.156 | 1,080.32 | 851.119 | 923.934 | 1,091.656 | 875.369 | 800.291 | 807.405 | 816.548 | 876.774 | 754.189 | 986.773 | 842.45 | 736.514 | 579.216 | 581.75 | 539.894 | 541.224 | 486.032 | 550.571 | 510.426 | 402.355 | 376.428 |
Brutowinst
| 1,004.55 | 1,015.301 | 1,899.665 | 1,871.912 | 1,723.006 | 1,740.911 | 1,569.718 | 1,464.583 | 1,572.003 | 2,206.797 | 1,808.749 | 1,930.015 | 1,613.952 | 1,677.196 | 1,277.258 | 1,752.791 | 1,586.656 | 1,415.543 | 1,731.005 | 1,977.355 | 1,071.918 | 928.372 | 1,073.086 | 1,170.954 | 1,276.449 | 1,272.034 | 941.674 | 1,195.481 | 915.95 | 1,294.715 | 953.075 | 1,016.398 | 809.389 | 1,038.379 | 890.747 | 857.367 | 684.757 | 560.861 | 728.473 | 659.85 | 634.83 | 455.68 | 700.954 | 622.459 | 557.717 | 403.49 | 400.508 | 361.303 | 399.033 | 397.69 | 327.515 | 310.033 | 306.8 |
Brutowinstmarge
| 0.343 | 0.348 | 0.663 | 0.598 | 0.662 | 0.661 | 0.598 | 0.557 | 0.602 | 0.659 | 0.664 | 0.654 | 0.68 | 0.81 | 0.668 | 0.628 | 0.712 | 0.671 | 0.731 | 0.682 | 0.666 | 0.554 | 0.619 | 0.722 | 0.644 | 0.543 | 0.508 | 0.586 | 0.552 | 0.584 | 0.524 | 0.485 | 0.487 | 0.529 | 0.449 | 0.495 | 0.461 | 0.41 | 0.471 | 0.429 | 0.457 | 0.316 | 0.454 | 0.458 | 0.491 | 0.41 | 0.426 | 0.4 | 0.451 | 0.419 | 0.391 | 0.435 | 0.449 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 491.023 | 0 | 0 | 0 | 550.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272.766 | 0 | 0 | 0 | 240.773 | 0 | 0 | 0 | 213.396 | 0 | 0 | 0 | 159.015 | 0 | 0 | 0 | 95.218 | 0 | 0 | 0 | 45.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 608.432 | 0 | 0 | 0 | 856.961 | 0 | 0 | 0 | 722.351 | 0 | 0 | 0 | 583.314 | 0 | 0 | 0 | 532.036 | 0 | 0 | 0 | 477.475 | 0 | 0 | 0 | 439.936 | 0 | 0 | 0 | 251.305 | 0 | 0 | 0 | 274.5 | 0 | 0 | 0 | 82.985 | 0 | 0 | 0 | 47.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 26.225 | 0 | 0 | 0 | 56.589 | 0 | 0 | 0 | 35.173 | 0 | 0 | 0 | 11.433 | 0 | 0 | 0 | 9.044 | 0 | 0 | 0 | 10.288 | 0 | 0 | 0 | 7.31 | 0 | 0 | 0 | 4.806 | 0 | 0 | 0 | 4.948 | 0 | 0 | 0 | 97.219 | 0 | 0 | 0 | 58.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 539.632 | 580.969 | 549.501 | 537.993 | 728.767 | 634.657 | 571.727 | 606.973 | 728.579 | 913.55 | 676.252 | 655.805 | 716.587 | 757.524 | 596.079 | 562.279 | 527.597 | 594.747 | 483.847 | 497.917 | 466.498 | 541.08 | 444.659 | 443.597 | 404.769 | 487.763 | 372.199 | 355.699 | 323.15 | 447.246 | 312.992 | 301.948 | 267.959 | 256.111 | 252.226 | 218.488 | 206.888 | 279.448 | 195.24 | 194.29 | 185.541 | 422.043 | 189.306 | 160.658 | 141.29 | 275.376 | 116.472 | 112.023 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 94.429 | 22.165 | 22.145 | 18.085 | 19.31 | 21.73 | 27.389 | 43.861 | 81.016 | 20.147 | 54.819 | 12.822 | 19.896 | -108.186 | 27.175 | 92.018 | 54.803 | -84.534 | 32.54 | 58.208 | 19.826 | -77.841 | 31.296 | 31.521 | 43.589 | 67.805 | 50.665 | 53.005 | 51.578 | 79.066 | 40.29 | 36.931 | 23.741 | 37.046 | 25.116 | 17.858 | 1.849 | -32.341 | 8.11 | 21.715 | 10.13 | -39.019 | 4.206 | 14.089 | 44.37 | -11.244 | 6.227 | 203.774 | 270.265 | -52.908 | 17.2 | 210.378 | 174.52 |
Bedrijfskosten
| 539.632 | 580.969 | 1,507.308 | 1,546.836 | 1,511.272 | 1,615.56 | 1,497.636 | 1,575.685 | 1,590.509 | 1,675.169 | 1,564.36 | 1,590.206 | 1,471.465 | 1,650.824 | 1,204.806 | 1,192.925 | 1,052.419 | 1,071.749 | 1,103.225 | 1,403.951 | 890.487 | 618.003 | 923.848 | 895.687 | 831.804 | 905.205 | 762.229 | 712.232 | 658.975 | 786.34 | 682.431 | 601.715 | 545.788 | 597.112 | 586.33 | 547.567 | 455.68 | 254.656 | 445.613 | 434.018 | 394.977 | 87.056 | 409.065 | 440.454 | 398.96 | 263.548 | 273.298 | 203.774 | 270.265 | 179.227 | 257.517 | 210.378 | 174.52 |
Bedrijfsresultaat
| 464.918 | 434.332 | 403.828 | 324.085 | 211.734 | 135.012 | 102.732 | -89.2 | -18.505 | 477.406 | 244.389 | 339.808 | 142.487 | 26.372 | 72.452 | 1,541.809 | 1,387.633 | 343.794 | 627.78 | 1,373.333 | 927.573 | -1,679.363 | 709.967 | 890.67 | 1,258.246 | 1,162.98 | 664.237 | 1,346.801 | 1,205.927 | 1,816.235 | 1,229.487 | 1,278.893 | 1,242.362 | 1,313.289 | 1,272.519 | 1,138.338 | 1,261.542 | 306.205 | 282.86 | 225.832 | 899.356 | 368.624 | 291.889 | 182.005 | 158.757 | 139.942 | 127.21 | 157.529 | 128.768 | 218.463 | 69.998 | 99.655 | 132.28 |
Bedrijfsresultaat ratio
| 0.159 | 0.149 | 0.141 | 0.104 | 0.081 | 0.051 | 0.039 | -0.034 | -0.007 | 0.142 | 0.09 | 0.115 | 0.06 | 0.013 | 0.038 | 0.553 | 0.623 | 0.163 | 0.265 | 0.474 | 0.576 | -1.002 | 0.409 | 0.549 | 0.635 | 0.496 | 0.358 | 0.66 | 0.727 | 0.82 | 0.676 | 0.61 | 0.748 | 0.669 | 0.642 | 0.657 | 0.849 | 0.224 | 0.183 | 0.147 | 0.647 | 0.256 | 0.189 | 0.134 | 0.14 | 0.142 | 0.135 | 0.175 | 0.145 | 0.23 | 0.084 | 0.14 | 0.194 |
Totaal overige inkomsten en kosten netto
| -142.951 | -155.792 | -262.177 | -232.367 | -178.833 | -177.388 | -178.547 | -134.722 | -22.178 | -13.356 | -51.991 | -25.328 | -90.767 | 57.646 | 33.371 | -929.763 | -236.444 | 75.467 | 26.675 | -756.702 | -737.398 | 1,965.205 | -597.384 | -360.179 | -830.38 | -754.322 | -447.099 | -892.004 | -874.852 | -1,287.61 | -925.811 | -833.222 | -1,024.328 | -813.304 | -966.287 | -849.875 | -1,038.818 | 14.654 | -2.215 | 11.169 | -659.458 | -85.874 | -1.584 | 4.046 | 36.658 | 8.619 | 2.219 | -3.703 | 9.375 | -19.842 | 12.109 | -3.818 | 24.537 |
Inkomen voor belasting
| 321.967 | 278.54 | 141.651 | 91.718 | 32.901 | -42.376 | -75.815 | -223.922 | -40.682 | 464.05 | 192.398 | 314.48 | 51.72 | 84.018 | 105.823 | 612.046 | 1,151.189 | 419.261 | 654.455 | 616.631 | 190.175 | 285.842 | 112.583 | 530.491 | 427.866 | 408.658 | 217.138 | 454.797 | 331.075 | 528.625 | 303.676 | 445.671 | 218.034 | 499.985 | 306.232 | 288.463 | 222.724 | 320.859 | 280.645 | 237.001 | 239.898 | 282.75 | 290.305 | 186.051 | 195.415 | 148.561 | 129.429 | 153.826 | 138.143 | 198.621 | 82.107 | 95.837 | 156.817 |
Inkomen voor belasting ratio
| 0.11 | 0.095 | 0.049 | 0.029 | 0.013 | -0.016 | -0.029 | -0.085 | -0.016 | 0.138 | 0.071 | 0.107 | 0.022 | 0.041 | 0.055 | 0.219 | 0.517 | 0.199 | 0.276 | 0.213 | 0.118 | 0.171 | 0.065 | 0.327 | 0.216 | 0.174 | 0.117 | 0.223 | 0.2 | 0.239 | 0.167 | 0.213 | 0.131 | 0.255 | 0.154 | 0.166 | 0.15 | 0.235 | 0.182 | 0.154 | 0.173 | 0.196 | 0.188 | 0.137 | 0.172 | 0.151 | 0.138 | 0.17 | 0.156 | 0.209 | 0.098 | 0.135 | 0.23 |
Belastingkosten
| 146.174 | 32.108 | 94.642 | 75.97 | 21.134 | 38.187 | -9.583 | -38.129 | -64.112 | 168.595 | 97.049 | 115.605 | 35.578 | 7.991 | 29.14 | 159.937 | 291.415 | 77.251 | 105.259 | 111.854 | 40.552 | 56.065 | -4.605 | 113.916 | 96.388 | 102.297 | 53.781 | 119.402 | 90.184 | 146.954 | 96.498 | 123.715 | 79.552 | 119.878 | 57.482 | 88.207 | 65.103 | 102.663 | 112.542 | 64.911 | 72.042 | 63.001 | 57.729 | 55.117 | 27.178 | 22.018 | 2.977 | 39.222 | 31.089 | 32.56 | 17.333 | 20.001 | 49.14 |
Nettowinst
| 140.621 | 245.029 | 45.806 | 16.117 | 11.791 | -80.421 | -66.198 | -186.63 | 8.486 | 295.492 | 95.65 | 199.602 | 15.881 | 84.224 | 76.683 | 453.794 | 863.115 | 345.743 | 550.617 | 507.751 | 157.434 | 238.818 | 124.725 | 422.671 | 336.404 | 303.687 | 153.684 | 329.304 | 246.248 | 373.655 | 211.186 | 328.127 | 147.16 | 367.819 | 280.077 | 222.245 | 160.592 | 223.926 | 169.306 | 172.951 | 170.727 | 247.031 | 206.595 | 135.962 | 169.367 | 125.087 | 127.423 | 113.914 | 107.054 | 167.303 | 64.136 | 76.478 | 107.677 |
Nettowinstmarge
| 0.048 | 0.084 | 0.016 | 0.005 | 0.005 | -0.031 | -0.025 | -0.071 | 0.003 | 0.088 | 0.035 | 0.068 | 0.007 | 0.041 | 0.04 | 0.163 | 0.387 | 0.164 | 0.232 | 0.175 | 0.098 | 0.142 | 0.072 | 0.26 | 0.17 | 0.13 | 0.083 | 0.161 | 0.149 | 0.169 | 0.116 | 0.156 | 0.089 | 0.187 | 0.141 | 0.128 | 0.108 | 0.164 | 0.11 | 0.113 | 0.123 | 0.171 | 0.134 | 0.1 | 0.149 | 0.127 | 0.135 | 0.126 | 0.121 | 0.176 | 0.077 | 0.107 | 0.158 |
WPA (Winst Per Aandeel)
| 1.46 | 2.82 | 0.53 | 0.19 | 0.14 | -0.93 | -0.76 | -2.15 | 0.1 | 3.41 | 1.13 | 2.45 | 0.19 | 1.03 | 0.94 | 5.57 | 10.59 | 4.24 | 6.75 | 6.23 | 1.93 | 2.93 | 1.53 | 5.18 | 4.13 | 3.94 | 2.12 | 4.21 | 2.77 | 4.33 | 2.03 | 4.97 | 1.92 | 4.93 | 3.6 | 3.11 | 2.09 | 2.75 | 2.21 | 2.25 | 2.27 | 3.03 | 3.16 | 1.85 | 2.3 | 1.54 | 2.58 | 2.32 | 1.45 | 2.05 | 0.89 | 1.06 | 2.35 |
Verwaterde WPA
| 1.46 | 2.82 | 0.53 | 0.19 | 0.14 | -0.93 | -0.76 | -2.15 | 0.1 | 3.41 | 1.13 | 2.45 | 0.19 | 1.03 | 0.94 | 5.57 | 10.59 | 4.24 | 6.75 | 6.23 | 1.93 | 2.93 | 1.53 | 5.18 | 4.13 | 3.94 | 2.12 | 4.21 | 2.77 | 4.33 | 2.03 | 4.97 | 1.92 | 4.93 | 3.6 | 3.11 | 2.09 | 2.75 | 2.21 | 2.25 | 2.27 | 3.03 | 3.16 | 1.85 | 2.3 | 1.54 | 2.58 | 2.32 | 1.45 | 2.05 | 0.87 | 1.04 | 2.35 |
EBITDA
| 735.986 | 700.583 | 670.92 | 601.981 | 481.873 | 391.92 | 343.526 | 143.89 | 279.38 | 850.596 | 498.104 | 532.971 | 331.217 | 199.118 | 232.171 | 778.549 | 706.074 | 434.83 | 776.813 | 731.428 | 311.364 | 414.846 | 293.272 | 376.135 | 536.245 | 526.833 | 313.764 | 543.485 | 420.238 | 659.132 | 388.61 | 526.131 | 294.703 | 576.141 | 413.986 | 392.424 | 284.179 | 385.494 | 344.68 | 298.646 | 305.246 | 355.376 | 356.01 | 254.115 | 257.751 | 190.549 | 174.217 | 197.58 | 167.572 | 235.648 | 124.713 | 135.253 | 166.37 |
EBITDA ratio
| 0.252 | 0.24 | 0.234 | 0.192 | 0.185 | 0.149 | 0.131 | 0.055 | 0.107 | 0.254 | 0.183 | 0.181 | 0.14 | 0.096 | 0.121 | 0.279 | 0.317 | 0.206 | 0.328 | 0.252 | 0.193 | 0.248 | 0.169 | 0.232 | 0.271 | 0.225 | 0.169 | 0.266 | 0.253 | 0.297 | 0.214 | 0.251 | 0.177 | 0.294 | 0.209 | 0.226 | 0.191 | 0.282 | 0.223 | 0.194 | 0.22 | 0.246 | 0.231 | 0.187 | 0.227 | 0.193 | 0.185 | 0.219 | 0.189 | 0.249 | 0.149 | 0.19 | 0.244 |