CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

SHILPA MEDICARE LTD.

NSE : SHILPAMEDBSE : 530549ISIN CODE : INE790G01031Industry : Pharmaceuticals & DrugsHouse : Private
BSE320.90-4.05 (-1.25 %)
PREV CLOSE ( ) 324.95
OPEN PRICE ( ) 322.95
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 4595
TODAY'S LOW / HIGH ( )318.90 324.35
52 WK LOW / HIGH ( )265.25 501.6
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
12864.10
11516.00
10501.10
11455.20
9011.30
     Sales
9739.10
9252.50
9477.60
10782.80
8531.20
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
3125.10
2263.60
1023.50
672.50
480.10
Less: Excise Duty
Net Sales
12864.10
11516.00
10501.10
11455.20
9011.30
EXPENDITURE :
Increase/Decrease in Stock
376.10
-347.80
149.80
-70.20
-588.30
Raw Material Consumed
3600.60
4290.10
4010.60
3902.40
3295.60
     Opening Raw Materials
1313.40
1444.20
1527.00
1363.00
1130.00
     Purchases Raw Materials
3649.30
3979.10
3591.80
3981.50
3421.90
     Closing Raw Materials
1587.00
1313.40
1444.20
1527.00
1363.00
     Other Direct Purchases / Brought in cost
224.80
180.10
336.00
84.90
106.80
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
537.40
524.10
567.90
524.30
402.50
     Electricity & Power
537.40
524.10
567.90
524.30
402.50
     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
2927.10
2813.90
2863.90
2644.90
2353.10
     Salaries, Wages & Bonus
2714.70
2619.30
2666.80
2448.80
2147.40
     Contributions to EPF & Pension Funds
163.70
156.70
154.60
150.50
166.10
     Workmen and Staff Welfare Expenses
48.70
38.00
42.50
45.60
39.60
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
1222.90
957.00
1103.20
1200.30
891.20
     Sub-contracted / Out sourced services
     Processing Charges
144.00
137.30
148.00
146.20
103.90
     Repairs and Maintenance
436.60
354.80
440.00
482.60
429.20
     Packing Material Consumed
127.00
138.00
3.90
     Other Mfg Exp
515.20
326.80
511.30
571.50
358.20
General and Administration Expenses
590.20
439.90
468.60
715.80
477.10
     Rent , Rates & Taxes
44.40
36.10
30.80
36.10
37.50
     Insurance
34.70
39.50
40.30
38.70
36.30
     Printing and stationery
     Professional and legal fees
241.50
176.40
265.90
535.60
318.50
     Traveling and conveyance
91.10
50.60
53.60
32.60
17.40
     Other Administration
269.60
188.00
131.70
105.50
84.80
Selling and Distribution Expenses
265.30
214.20
185.60
293.60
207.90
     Advertisement & Sales Promotion
45.60
28.70
26.20
56.60
35.20
     Sales Commissions & Incentives
     Freight and Forwarding
90.40
80.80
79.70
72.70
67.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
129.30
104.70
79.60
164.30
105.70
Miscellaneous Expenses
305.20
269.60
268.90
272.20
255.10
     Bad debts /advances written off
45.90
47.20
8.00
54.20
5.30
     Provision for doubtful debts
13.80
7.60
9.30
     Losson disposal of fixed assets(net)
2.70
2.60
16.00
5.90
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
242.80
214.80
248.90
202.00
243.90
Less: Expenses Capitalised
Total Expenditure
9824.80
9161.00
9618.40
9483.20
7294.30
Operating Profit (Excl OI)
3039.30
2355.10
882.70
1972.00
1717.00
Other Income
362.70
171.60
314.10
209.00
400.90
     Interest Received
80.30
13.80
17.60
20.70
34.40
     Dividend Received
     Profit on sale of Fixed Assets
5.40
     Profits on sale of Investments
     Provision Written Back
85.20
21.40
102.60
50.10
70.20
     Foreign Exchange Gains
131.20
84.40
140.10
66.60
99.50
     Others
66.10
46.50
53.80
71.60
196.90
Operating Profit
3402.10
2526.60
1196.80
2181.00
2117.90
Interest
755.30
918.00
586.50
411.70
218.70
     InterestonDebenture / Bonds
348.60
399.80
     Interest on Term Loan
24.20
130.10
346.10
346.50
163.80
     Intereston Fixed deposits
     Bank Charges etc
1.90
20.50
     Other Interest
382.60
386.30
219.90
65.20
54.90
PBDT
2646.70
1608.60
610.30
1769.40
1899.20
Depreciation
1129.90
1078.70
955.00
798.00
539.80
Profit Before Taxation & Exceptional Items
1516.80
529.90
-344.70
971.30
1359.50
Exceptional Income / Expenses
-280.80
61.30
87.90
608.40
Profit Before Tax
1223.30
543.40
-382.80
1022.60
1950.50
Provision for Tax
440.40
223.90
-73.60
416.80
488.50
     Current Income Tax
733.50
453.00
341.30
340.40
452.30
     Deferred Tax
-293.10
-229.10
-414.90
76.40
36.20
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
783.00
319.60
-309.20
605.80
1462.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
-0.80
-15.60
0.80
15.80
Share of Associate
Other Consolidated Items
Consolidated Net Profit
782.90
318.70
-324.80
606.60
1477.80
Adjustments to PAT
Profit Balance B/F
10338.00
10011.80
10432.00
9915.10
8430.00
Appropriations
11120.90
10330.50
10107.30
10521.70
9907.80
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
150.00
-7.40
95.50
89.70
-7.30
Equity Dividend %
100.00
110.00
110.00
Earnings Per Share
8.00
4.00
-4.00
7.00
18.00
Adjusted EPS
4.00
2.00
-2.00
3.00
9.00

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.