Thyrocare Technologies Limited
NSE:THYROCARE.NS
978 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,773.6 | 1,569.1 | 1,542.5 | 1,347.4 | 1,480 | 1,348.9 | 1,358.8 | 1,280.3 | 1,349.7 | 1,277.9 | 1,305.6 | 1,174 | 1,762.1 | 1,646.4 | 1,468.3 | 1,382.7 | 1,532.5 | 562.7 | 1,014.4 | 1,057.9 | 1,162.4 | 1,097.3 | 1,055.9 | 962.9 | 1,038.8 | 971.5 | 966.55 | 838.68 | 880.36 | 877.56 | 876.71 | 682.64 | 787.14 | 693.62 | 719.31 | 540.15 | 622.65 | 569.95 |
Cost of Revenue
| 509.9 | 855.4 | 862 | 384.2 | 436.4 | 380.7 | 417.5 | 408.6 | 411.2 | 395 | 418.9 | 300 | 436.1 | 542.1 | 443.8 | 427 | 508.5 | 259.6 | 275.2 | 275 | 312.1 | 308.6 | 306.1 | 259.5 | 283.7 | 256 | 259.82 | 207.63 | 259.02 | 223.26 | 252.99 | 203.59 | 232.93 | 203.79 | 225.88 | 155.68 | 180.22 | 173.89 |
Gross Profit
| 1,263.7 | 713.7 | 680.5 | 963.2 | 1,043.6 | 968.2 | 941.3 | 871.7 | 938.5 | 882.9 | 886.7 | 874 | 1,326 | 1,104.3 | 1,024.5 | 955.7 | 1,024 | 303.1 | 739.2 | 782.9 | 850.3 | 788.7 | 749.8 | 703.4 | 755.1 | 715.5 | 706.73 | 631.05 | 621.34 | 654.3 | 623.72 | 479.05 | 554.21 | 489.83 | 493.43 | 384.47 | 442.43 | 396.06 |
Gross Profit Ratio
| 0.713 | 0.455 | 0.441 | 0.715 | 0.705 | 0.718 | 0.693 | 0.681 | 0.695 | 0.691 | 0.679 | 0.744 | 0.753 | 0.671 | 0.698 | 0.691 | 0.668 | 0.539 | 0.729 | 0.74 | 0.732 | 0.719 | 0.71 | 0.731 | 0.727 | 0.736 | 0.731 | 0.752 | 0.706 | 0.746 | 0.711 | 0.702 | 0.704 | 0.706 | 0.686 | 0.712 | 0.711 | 0.695 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 305.6 | 0 | 0 | 0 | 347.1 | 0 | 0 | 0 | 30 | 0 | 0 | 39.6 | 8.4 | 0 | 0 | 0 | 11.9 | 0 | 0 | 0 | 130.5 | 0 | 0 | 0 | 134.2 | 0 | 0 | 0 | 151.3 | 0 | 0 | 0 | 20.59 | 13.06 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 167.4 | 0 | 0 | 0 | 64.4 | 0 | 0 | 0 | 53 | 0 | 0 | 41.4 | 56.6 | 0 | 0 | 0 | 57.5 | 0 | 0 | 0 | 113.7 | 0 | 0 | 0 | 102.8 | 0 | 0 | 0 | 68.98 | 0 | 0 | 0 | 17.72 | 12.75 | 0 | 0 |
SG&A
| 485.9 | 400.9 | 473 | 383.7 | 397.8 | 344.4 | 411.5 | 322.7 | 331 | 307.2 | 83 | 359 | 282.9 | 81 | 65 | 0 | 0 | 0 | 69.4 | 0 | 0 | 0 | 244.2 | 0 | 0 | 0 | 237 | 0 | 0 | 0 | 220.28 | 0 | 0 | 0 | 38.31 | 25.81 | 0 | 0 |
Other Expenses
| 911.5 | 36.2 | 34.9 | 27.3 | 21.7 | 9.8 | 37 | 21 | 16.2 | 10 | -253 | 14 | 151.9 | 104.9 | -66.7 | 25.8 | 49.9 | 12.2 | -34.6 | 8.5 | 24.6 | 23.6 | -39 | 33.4 | 24 | 22.6 | 108.82 | 291.92 | 276.89 | 47.64 | 6.05 | 52.82 | 248.96 | 235.23 | 198.22 | 36.28 | 193.62 | 229.52 |
Operating Expenses
| 911.5 | 400.9 | 473 | 782 | 774.9 | 719.4 | 802.4 | 694.6 | 714.2 | 609.8 | 607.5 | 594 | 514.7 | 463.7 | 588.3 | 537.9 | 481.4 | 288.2 | 514.6 | 423.3 | 411 | 406.1 | 474.6 | 417.1 | 390.9 | 360.3 | 390.63 | 291.92 | 276.89 | 334.23 | 341.3 | 286.07 | 248.96 | 235.23 | 198.22 | 236.3 | 193.62 | 229.52 |
Operating Income
| 352.2 | 312.8 | 207.5 | 209.8 | 294 | 248.8 | 179.1 | 203 | 241.5 | 273.1 | 279.2 | 280 | 811.3 | 640.6 | 436.4 | 417.8 | 542.6 | 14.9 | 224.6 | 359.6 | 439.3 | 382.6 | 275.2 | 286.3 | 364.2 | 355.2 | 316.1 | 339.13 | 344.45 | 320.07 | 282.42 | 192.98 | 305.25 | 254.6 | 295.21 | 148.17 | 248.81 | 166.54 |
Operating Income Ratio
| 0.199 | 0.199 | 0.135 | 0.156 | 0.199 | 0.184 | 0.132 | 0.159 | 0.179 | 0.214 | 0.214 | 0.239 | 0.46 | 0.389 | 0.297 | 0.302 | 0.354 | 0.026 | 0.221 | 0.34 | 0.378 | 0.349 | 0.261 | 0.297 | 0.351 | 0.366 | 0.327 | 0.404 | 0.391 | 0.365 | 0.322 | 0.283 | 0.388 | 0.367 | 0.41 | 0.274 | 0.4 | 0.292 |
Total Other Income Expenses Net
| 15.6 | 26.3 | 23.7 | -10.7 | -11.3 | 0.2 | -6.7 | -5.8 | -5.4 | 7 | 21 | 7 | 143.1 | 94.5 | 37.3 | 23.4 | 46 | 6.4 | -49 | 5.2 | 21.2 | 20.7 | 17.9 | 33.6 | 27 | 21.1 | 107.33 | -1.04 | -2.38 | 26.27 | 6.05 | 52.82 | 43.96 | 22.96 | -76.99 | 36.28 | 28.04 | 9.21 |
Income Before Tax
| 367.8 | 339.1 | 231.2 | 199.1 | 282.7 | 249 | 172.4 | 197.2 | 236.1 | 280.1 | 300.2 | 287 | 954.4 | 735.1 | 473.7 | 441.2 | 588.6 | 21.3 | 175.6 | 364.8 | 460.5 | 403.3 | 293.1 | 319.9 | 391.2 | 376.3 | 423.43 | 338.09 | 342.07 | 346.34 | 288.47 | 245.8 | 305.25 | 254.6 | 218.22 | 184.45 | 248.81 | 166.54 |
Income Before Tax Ratio
| 0.207 | 0.216 | 0.15 | 0.148 | 0.191 | 0.185 | 0.127 | 0.154 | 0.175 | 0.219 | 0.23 | 0.244 | 0.542 | 0.446 | 0.323 | 0.319 | 0.384 | 0.038 | 0.173 | 0.345 | 0.396 | 0.368 | 0.278 | 0.332 | 0.377 | 0.387 | 0.438 | 0.403 | 0.389 | 0.395 | 0.329 | 0.36 | 0.388 | 0.367 | 0.303 | 0.341 | 0.4 | 0.292 |
Income Tax Expense
| 103.5 | 96.1 | 57.2 | 51.7 | 79.4 | 76.7 | 47.5 | 50.2 | 81.8 | 62.8 | 87.8 | 72 | 177.1 | 179.4 | 98.8 | 117.3 | 158.1 | 19 | 191.6 | 89.9 | 110 | 128.6 | 129.9 | 118.4 | 138.6 | 142.3 | 172.13 | 123.42 | 95.49 | 126.15 | 98.97 | 92.01 | 102.94 | 90.58 | 78.89 | 76.31 | 86.45 | 58.39 |
Net Income
| 266.7 | 241.7 | 177.8 | 153.5 | 203.3 | 173 | 124.9 | 147.2 | 154.3 | 217.3 | 212.4 | 215 | 777.3 | 555.7 | 374.9 | 323.9 | 430.5 | 2.3 | -16 | 274.9 | 350.5 | 274.7 | 163.2 | 201.5 | 252.6 | 234 | 251.31 | 214.67 | 246.58 | 220.19 | 189.5 | 153.79 | 202.31 | 164.02 | 139.33 | 108.14 | 162.36 | 117.64 |
Net Income Ratio
| 0.15 | 0.154 | 0.115 | 0.114 | 0.137 | 0.128 | 0.092 | 0.115 | 0.114 | 0.17 | 0.163 | 0.183 | 0.441 | 0.338 | 0.255 | 0.234 | 0.281 | 0.004 | -0.016 | 0.26 | 0.302 | 0.25 | 0.155 | 0.209 | 0.243 | 0.241 | 0.26 | 0.256 | 0.28 | 0.251 | 0.216 | 0.225 | 0.257 | 0.236 | 0.194 | 0.2 | 0.261 | 0.206 |
EPS
| 4.99 | 4.56 | 3.54 | 2.9 | 3.84 | 3.27 | 2.38 | 2.78 | 3.8 | 4.11 | 4.03 | 4.05 | 14.7 | 10.51 | 7.09 | 6.13 | 8.15 | 0.04 | -0.3 | 5.21 | 6.73 | 5.2 | 3.09 | 3.81 | 4.7 | 4.35 | 4.68 | 4.03 | 4.59 | 4.1 | 2.9 | 1.71 | 0.22 | 3.18 | 2.64 | 2.13 | 3.28 | 2.33 |
EPS Diluted
| 4.98 | 4.51 | 3.54 | 2.77 | 3.84 | 3.27 | 2.38 | 1.88 | 3.8 | 4.1 | 4.02 | 4.05 | 14.67 | 10.48 | 7.09 | 6.12 | 8.13 | 0.04 | -0.3 | 5.19 | 6.71 | 5.19 | 3.09 | 3.8 | 4.69 | 4.35 | 4.66 | 4.02 | 4.58 | 4.09 | 2.9 | 1.71 | 0.22 | 3.18 | 2.64 | 2.13 | 3.28 | 2.33 |
EBITDA
| 506.1 | 426.4 | 338.1 | 344.5 | 400.5 | 354.1 | 287.1 | 304.5 | 333 | 371.8 | 402.6 | 380 | 1,042.9 | 712.8 | 456.1 | 522.6 | 668.4 | 94.2 | 281.9 | 447.1 | 548.9 | 481.5 | 312.5 | 390.3 | 458.8 | 434.2 | 480.93 | 390.56 | 395.26 | 411.9 | 331.7 | 292.44 | 348.5 | 295.92 | 229.09 | 230.83 | 288.99 | 212.08 |
EBITDA Ratio
| 0.285 | 0.272 | 0.219 | 0.256 | 0.271 | 0.263 | 0.211 | 0.238 | 0.247 | 0.291 | 0.308 | 0.324 | 0.592 | 0.433 | 0.311 | 0.378 | 0.436 | 0.167 | 0.278 | 0.423 | 0.472 | 0.439 | 0.296 | 0.405 | 0.442 | 0.447 | 0.498 | 0.466 | 0.449 | 0.469 | 0.378 | 0.428 | 0.443 | 0.427 | 0.318 | 0.427 | 0.464 | 0.372 |