- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 511.47 | 506.87 | 454.09 | 629.59 | 600.91 |
| Other Income | 3.4 | 2.39 | 1.45 | 3.61 | 16.32 |
| Stock Adjustments | 14.48 | 4.42 | 29.18 | 9.64 | 3.15 |
| Total Income | 529.35 | 513.68 | 484.72 | 642.84 | 620.38 |
| EXPENDITURE : | |||||
| Raw Materials | 307.19 | 294.32 | 325.03 | 399.45 | 388.63 |
| Excise Duty | 46.56 | 44.19 | 15.96 | 18.19 | 14.38 |
| Power and Fuel Cost | 21.75 | 22.57 | 18.23 | 33.81 | 29.89 |
| Other Manufacturing Expenses | 13.19 | 12 | 10.32 | 32.23 | 23.28 |
| Employee Cost | 35.59 | 32.8 | 26.92 | 38.11 | 31.67 |
| Selling and Administration Expenses | 9.84 | 9.67 | 10.23 | 25.23 | 26.8 |
| Miscellaneous Expenses | 1.69 | 2.39 | 1.44 | 2.99 | 3.14 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 93.55 | 95.73 | 76.58 | 92.82 | 102.58 |
| Interest and Financial Charges | 11.92 | 15.48 | 15.82 | 17.11 | 17.93 |
| Profit before Depreciation and Tax | 81.63 | 80.25 | 60.76 | 75.71 | 84.65 |
| Depreciation | 19.27 | 19.9 | 19.18 | 19.43 | 17.17 |
| Profit Before Tax | 62.35 | 60.34 | 41.58 | 56.27 | 67.48 |
| Tax | 20.9 | 19.89 | 5.97 | 14.63 | 32.24 |
| Profit After Tax | 41.45 | 40.45 | 35.61 | 41.64 | 35.24 |
| Adjustment below Net Profit | -0.08 | 0.07 | -0.08 | 0 | -0.25 |
| P and L Balance brought forward | 168.23 | 139.74 | 116.25 | 83.69 | 60.73 |
| Appropriations | 12.55 | 12.04 | 12.04 | 12.04 | 12.04 |
| P and L Bal. carried down | 197.05 | 168.23 | 139.74 | 113.29 | 83.69 |
| Equity Dividend | 2.55 | 2.04 | 2.04 | 1.69 | 1.69 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0.34 | 0.34 |
| Equity Dividend (%) | 25 | 25 | 20 | 20 | 20 |
| Earning Per Share (Rs.) | 4.9 | 4.78 | 4.21 | 4.88 | 41.23 |
| Book Value | 40.16 | 35.57 | 31.02 | 34.77 | 300.95 |
| Extraordinary Items | 0 | -0.02 | 0 | -0.01 | -0.01 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 8.47 | 8.47 | 8.47 | 8.47 | 8.47 |
| Reserves and Surplus | 331.46 | 292.64 | 254.17 | 285.9 | 246.29 |
| Total Shareholders Funds | 339.93 | 301.11 | 262.64 | 294.37 | 254.76 |
| Secured Loans | 142.57 | 144.93 | 147.93 | 199.86 | 161.87 |
| Unsecured Loans | 2.72 | 3.38 | 2.55 | 7.73 | 7.67 |
| Total Debt | 145.29 | 148.31 | 150.48 | 207.59 | 169.54 |
| Total Liabilities | 485.22 | 449.42 | 413.12 | 501.96 | 424.3 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 339.57 | 318.34 | 309.63 | 433.08 | 388.44 |
| Less: Accum. Depreciation | 58.31 | 39.08 | 19.18 | 62.73 | 111.9 |
| Net Block | 281.26 | 279.26 | 290.45 | 370.35 | 276.54 |
| Capital Work in Progress | 18.3 | 8.2 | 7.76 | 12.8 | 29.43 |
| Investments | 45 | 45 | 36.98 | 21.27 | 13.23 |
| Current Assets, Loans and Advances | |||||
| Inventories | 136.4 | 107.48 | 92.52 | 112.68 | 86.02 |
| Sundry Debtors | 26.02 | 24.15 | 21.32 | 61.09 | 59.2 |
| Cash and Bank Balance | 14.88 | 12.71 | 12.37 | 15.08 | 6.36 |
| Loans and Advances | 70.81 | 64.19 | 65.6 | 64.26 | 70.47 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 106.74 | 90.69 | 113.35 | 152.68 | 104.98 |
| Provisions | 0.72 | 0.88 | 0.54 | 2.9 | 11.97 |
| Net Current Assets | 140.65 | 116.96 | 77.92 | 97.53 | 105.1 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 485.21 | 449.42 | 413.11 | 501.95 | 424.3 |
| Contingent Liabilities | 3.07 | 1.65 | 0 | 7.78 | 9.53 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SMS PHARMACEUTICALS LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
