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
BSE857.0042.5 (+5.22 %)
PREV CLOSE ( ) 814.50
OPEN PRICE ( ) 820.85
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 107066
TODAY'S LOW / HIGH ( )811.05 866.70
52 WK LOW / HIGH ( )260 835.15
Select year
(Rs.in Million)
Particulars
Mar 2026
Mar 2025
Mar 2024
Mar 2023
Mar 2022
INCOME :
  
  
  
  
  
Gross Sales
15388.70
12864.30
11516.00
10501.10
11455.20
     Sales
12699.80
9739.20
9252.50
9477.60
10782.80
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
2688.90
3125.10
2263.60
1023.50
672.50
Less: Excise Duty
Net Sales
15388.70
12864.30
11516.00
10501.10
11455.20
EXPENDITURE :
Increase/Decrease in Stock
-362.20
376.20
-347.80
149.80
-70.20
Raw Material Consumed
4790.80
3597.50
4290.10
4010.60
3902.40
     Opening Raw Materials
1587.00
1313.40
1444.20
1527.00
1363.00
     Purchases Raw Materials
4226.10
3655.00
3979.10
3591.80
3981.50
     Closing Raw Materials
1277.60
1587.00
1313.40
1444.20
1527.00
     Other Direct Purchases / Brought in cost
255.30
216.10
180.10
336.00
84.90
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
592.40
537.40
524.10
567.90
524.30
     Electricity & Power
592.40
537.40
524.10
567.90
524.30
     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
3348.80
2927.10
2813.90
2863.90
2644.90
     Salaries, Wages & Bonus
3096.80
2714.70
2619.30
2666.80
2448.80
     Contributions to EPF & Pension Funds
199.70
163.70
156.70
154.60
150.50
     Workmen and Staff Welfare Expenses
52.30
48.70
38.00
42.50
45.60
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
1615.30
1226.20
957.00
1103.20
1200.30
     Sub-contracted / Out sourced services
     Processing Charges
151.20
144.00
137.30
148.00
146.20
     Repairs and Maintenance
613.10
436.70
354.80
440.00
482.60
     Packing Material Consumed
175.50
130.30
138.00
3.90
     Other Mfg Exp
675.50
515.20
326.80
511.30
571.50
General and Administration Expenses
775.30
590.30
439.90
468.60
715.80
     Rent , Rates & Taxes
40.90
44.40
36.10
30.80
36.10
     Insurance
29.60
34.70
39.50
40.30
38.70
     Printing and stationery
     Professional and legal fees
371.50
241.50
176.40
265.90
535.60
     Traveling and conveyance
112.30
91.10
50.60
53.60
32.60
     Other Administration
333.30
269.70
188.00
131.70
105.50
Selling and Distribution Expenses
466.00
265.20
214.20
185.60
293.60
     Advertisement & Sales Promotion
86.20
45.60
28.70
26.20
56.60
     Sales Commissions & Incentives
     Freight and Forwarding
128.40
90.40
80.80
79.70
72.70
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
251.40
129.20
104.70
79.60
164.30
Miscellaneous Expenses
353.40
281.90
269.60
268.90
272.20
     Bad debts /advances written off
75.90
45.90
47.20
8.00
54.20
     Provision for doubtful debts
22.90
13.80
7.60
9.30
     Losson disposal of fixed assets(net)
2.60
4.20
2.60
16.00
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
252.00
218.00
214.80
248.90
202.00
Less: Expenses Capitalised
Total Expenditure
11579.80
9801.80
9161.00
9618.40
9483.20
Operating Profit (Excl OI)
3808.90
3062.50
2355.10
882.70
1972.00
Other Income
636.50
364.50
171.60
314.10
209.00
     Interest Received
6.70
80.30
13.80
17.60
20.70
     Dividend Received
     Profit on sale of Fixed Assets
49.20
1.50
5.40
     Profits on sale of Investments
     Provision Written Back
8.50
85.20
21.40
102.60
50.10
     Foreign Exchange Gains
538.10
131.20
84.40
140.10
66.60
     Others
34.00
66.30
46.50
53.80
71.60
Operating Profit
4445.40
3427.00
2526.60
1196.80
2181.00
Interest
587.90
755.30
918.00
586.50
411.70
     InterestonDebenture / Bonds
58.50
466.40
399.80
     Interest on Term Loan
85.20
24.20
130.10
346.10
346.50
     Intereston Fixed deposits
     Bank Charges etc
1.90
20.50
     Other Interest
444.20
264.70
386.30
219.90
65.20
PBDT
3857.50
2671.70
1608.60
610.30
1769.40
Depreciation
1197.20
1129.90
1078.70
955.00
798.00
Profit Before Taxation & Exceptional Items
2660.30
1541.80
529.90
-344.70
971.30
Exceptional Income / Expenses
121.60
-305.80
61.30
87.90
Profit Before Tax
2953.10
1223.30
543.40
-382.80
1022.60
Provision for Tax
519.80
440.40
223.90
-73.60
416.80
     Current Income Tax
584.00
733.50
453.00
341.30
340.40
     Deferred Tax
87.90
-293.10
-229.10
-414.90
76.40
     Other taxes
-152.10
0.00
0.00
0.00
0.00
Profit After Tax
2433.30
782.90
319.60
-309.20
605.80
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-0.80
-15.60
0.80
Share of Associate
Other Consolidated Items
Consolidated Net Profit
2433.30
782.90
318.70
-324.80
606.60
Adjustments to PAT
Profit Balance B/F
10875.70
10338.50
10011.80
10432.00
9915.10
Appropriations
13309.00
11121.40
10330.50
10107.30
10521.70
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-43.80
245.80
-7.40
95.50
89.70
Equity Dividend %
60.00
100.00
110.00
Earnings Per Share
12.00
8.00
4.00
-4.00
7.00
Adjusted EPS
12.00
4.00
2.00
-2.00
3.00

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 Circular for Online Resolution of Disputes in The Indian Securities Market

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 July 2026 Broking Complaints Data July 2026 DP

Filing of complaints through SEBI’s online portal ‘SCORES’ and ‘SMARTODR portal’ - Easy & quick

  • > Register On SCORES / SMARTODR Portal
  • > Mandatory Details For filling Complaints on SCORES: (Name, PAN, Address, Mobile Number, Email ID)
  • > Benefits:
    • Effective communication
    • Speedy Redressal of Grievance / Dispute
  • http://scores.sebi.gov.in
  • https://smartodr.in/login
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.