CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

THEMIS MEDICARE LTD.

NSE : THEMISMEDBSE : 530199ISIN CODE : INE083B01024Industry : Pharmaceuticals & DrugsHouse : Private
BSE99.75-1.55 (-1.53 %)
PREV CLOSE ( ) 101.30
OPEN PRICE ( ) 102.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 3505
TODAY'S LOW / HIGH ( )99.20 102.00
52 WK LOW / HIGH ( )98 283.75
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
4055.10
3817.60
3543.20
3946.10
2306.70
     Sales
4000.80
3766.30
3444.60
3913.50
2293.30
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
54.30
51.30
98.70
32.70
13.40
Less: Excise Duty
Net Sales
4055.10
3817.60
3543.20
3946.10
2306.70
EXPENDITURE :
Increase/Decrease in Stock
-179.80
-15.70
-77.90
30.60
-9.00
Raw Material Consumed
1262.00
1170.00
1083.10
1279.40
682.50
     Opening Raw Materials
151.60
174.00
164.80
121.40
89.60
     Purchases Raw Materials
490.80
611.50
791.10
1008.30
598.70
     Closing Raw Materials
117.00
151.60
174.00
164.80
121.40
     Other Direct Purchases / Brought in cost
736.70
536.10
301.20
314.50
115.50
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
118.10
134.60
118.30
121.80
113.20
     Electricity & Power
118.10
134.60
118.30
121.80
113.20
     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
963.80
824.10
661.50
519.70
399.90
     Salaries, Wages & Bonus
892.60
765.70
614.60
488.00
369.90
     Contributions to EPF & Pension Funds
66.90
54.00
43.20
29.10
28.20
     Workmen and Staff Welfare Expenses
4.30
4.40
3.70
2.60
1.90
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
445.30
416.40
369.50
402.30
214.10
     Sub-contracted / Out sourced services
     Processing Charges
163.00
151.60
139.40
164.90
66.60
     Repairs and Maintenance
23.00
21.60
25.30
27.40
15.60
     Packing Material Consumed
237.80
212.80
178.50
171.40
112.30
     Other Mfg Exp
21.50
30.50
26.30
38.60
19.60
General and Administration Expenses
377.20
297.10
242.90
186.60
120.30
     Rent , Rates & Taxes
38.20
24.30
23.30
12.70
19.60
     Insurance
16.40
17.10
15.90
14.20
13.80
     Printing and stationery
     Professional and legal fees
133.20
90.50
76.30
83.60
52.30
     Traveling and conveyance
187.90
163.90
126.20
74.70
33.90
     Other Administration
189.40
165.20
127.50
76.10
34.60
Selling and Distribution Expenses
313.30
293.00
267.40
260.80
149.20
     Advertisement & Sales Promotion
147.10
152.10
101.50
80.60
35.40
     Sales Commissions & Incentives
83.50
69.50
97.10
81.50
54.50
     Freight and Forwarding
82.70
71.50
68.80
98.70
59.30
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
264.80
183.00
204.00
188.60
141.60
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
264.80
183.00
204.00
188.60
141.60
Less: Expenses Capitalised
Total Expenditure
3564.60
3302.60
2868.70
2989.80
1811.80
Operating Profit (Excl OI)
490.50
515.10
674.50
956.40
494.90
Other Income
46.70
47.60
115.00
65.40
36.20
     Interest Received
11.20
8.40
5.50
6.10
4.10
     Dividend Received
4.30
16.10
42.10
31.10
19.30
     Profit on sale of Fixed Assets
     Profits on sale of Investments
     Provision Written Back
0.00
     Foreign Exchange Gains
15.00
16.70
32.30
15.20
5.80
     Others
16.20
6.40
35.30
13.00
7.00
Operating Profit
537.20
562.60
789.60
1021.80
531.20
Interest
100.40
93.80
95.60
87.70
127.10
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
15.50
17.50
15.70
22.40
17.50
     Other Interest
84.90
76.30
79.90
65.40
109.70
PBDT
436.80
468.80
693.90
934.00
404.00
Depreciation
99.30
122.50
104.90
94.80
85.50
Profit Before Taxation & Exceptional Items
337.50
346.40
589.00
839.20
318.60
Exceptional Income / Expenses
Profit Before Tax
396.70
534.40
725.10
952.60
413.30
Provision for Tax
98.40
99.20
156.10
223.80
56.30
     Current Income Tax
83.00
92.20
150.00
167.50
     Deferred Tax
15.40
7.00
6.10
56.30
56.30
     Other taxes
0.00
0.00
0.00
0.00
56.30
Profit After Tax
298.30
435.20
569.00
728.80
357.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
Share of Associate
Other Consolidated Items
Consolidated Net Profit
298.30
435.20
569.00
728.80
357.00
Adjustments to PAT
Profit Balance B/F
2319.30
1932.90
1408.40
717.20
356.50
Appropriations
2617.70
2368.20
1977.40
1446.00
713.60
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
45.00
48.80
44.50
37.60
-3.70
Equity Dividend %
50.00
50.00
50.00
50.00
43.00
Earnings Per Share
3.00
5.00
62.00
79.00
39.00
Adjusted EPS
3.00
5.00
6.00
8.00
4.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool EPFO EXTRACT OF FORM 5A
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data September 2025 Broking Complaints Data September 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES

© Badjate Group 2018

Designed, Developed & Content Powered by ●●● Accord Fintech Pvt. Ltd.