| (Rs. in Million) |
| INCOME: | | | | | |
| Operating Income | 82021.00 | 72738.00 | 65248.00 | 60983.00 | 46539.00 |
| Income from Medical Services | 81577.00 | 72239.00 | 64883.00 | 60777.00 | 42314.00 |
| Income from Diagnostic centre | | | | | |
| Pharmacy / Optical Income | 444.00 | 499.00 | 365.00 | 206.00 | 4225.00 |
| Less: Concession / Free Treatment | | | | | |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | | | | | |
| Operating Income (Net) | 82021.00 | 72738.00 | 65248.00 | 60983.00 | 46539.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Cost of Medicines and Consumables | 22484.00 | 19990.00 | 18611.00 | 19293.00 | 12226.00 |
| Opening Raw Materials | 1187.00 | 983.00 | 1468.00 | 811.00 | 7073.00 |
| Purchases Raw Materials | 22563.00 | 20194.00 | 18126.00 | 19950.00 | 12988.00 |
| Closing Raw Materials | 1266.00 | 1187.00 | 983.00 | 1468.00 | 811.00 |
| Other Direct Purchases / Brought in cost | | | | | |
| Others raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | -7024.00 |
| Other power & fuel | 159.00 | 148.00 | 143.00 | 130.00 | 116.00 |
| Employee Cost | 15968.00 | 14252.00 | 12723.00 | 11505.00 | 12179.00 |
| Salaries, Wages & Bonus | 15233.00 | 13559.00 | 10692.00 | 9883.00 | 10923.00 |
| Contributions to EPF & Pension Funds | 735.00 | 693.00 | 495.00 | 488.00 | 582.00 |
| Workmen and Staff Welfare Expenses | | | 1328.00 | 841.00 | 674.00 |
| Other Employees Cost | 0.00 | 0.00 | 208.00 | 293.00 | 0.00 |
| Hospital Operation Expenses | 11742.00 | 10556.00 | 8864.00 | 8492.00 | 6803.00 |
| House Keeping Expenses | 1368.00 | 1196.00 | 1063.00 | 928.00 | 754.00 |
| Consultant / Inhouse Fees | 7006.00 | 6130.00 | 4717.00 | 4172.00 | 3073.00 |
| Upkeep & Maintainence | 91.00 | 147.00 | 137.00 | 90.00 | 79.00 |
| Sub-contract/ Outsourced services | 1716.00 | 1576.00 | 1382.00 | 1870.00 | 1643.00 |
| Processing Charges | | | | | |
| Packing Material Consumed | | | | | |
| Repairs and Maintenance | 1561.00 | 1507.00 | 1565.00 | 1432.00 | 1254.00 |
| Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling, Administration and Other Expenses | 8532.00 | 7764.00 | 6216.00 | 5425.00 | 4964.00 |
| Rent , Rates & Taxes | 772.00 | 647.00 | 806.00 | 730.00 | 600.00 |
| Insurance | 193.00 | 166.00 | 146.00 | 134.00 | 157.00 |
| Printing and stationery | 202.00 | 202.00 | 196.00 | 187.00 | 286.00 |
| Professional and legal fees | 2277.00 | 2048.00 | 1031.00 | 1008.00 | 677.00 |
| Advertisement & Sales Promotion | 2172.00 | 2098.00 | 1637.00 | 1619.00 | 1318.00 |
| Brokerage, Commissions & Incentives | | | | | |
| Freight outwards | | | | | |
| Other Administration expenses | 2916.00 | 2603.00 | 2400.00 | 1747.00 | 1926.00 |
| Miscellaneous Expenses | 1121.00 | 601.00 | 580.00 | 777.00 | 1944.00 |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | 273.00 | 354.00 | 218.00 | 436.00 | 1121.00 |
| Losson disposal of fixed assets(net) | 57.00 | | 125.00 | 19.00 | 22.00 |
| Losson foreign exchange fluctuations | | | | | 41.00 |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 791.00 | 247.00 | 237.00 | 322.00 | 760.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 61580.00 | 54763.00 | 48433.00 | 46789.00 | 39450.00 |
| Operating Profit (Excl OI) | 20441.00 | 17975.00 | 16815.00 | 14194.00 | 7089.00 |
| Other Income | 3477.00 | 1799.00 | 1515.00 | 470.00 | 211.00 |
| Interest Received | 845.00 | 366.00 | 414.00 | 188.00 | 122.00 |
| Dividend Received | 1766.00 | 1018.00 | 608.00 | 4.00 | |
| Profit on sale of Fixed Assets | 51.00 | | | | |
| Profits on sale of Investments | | | | | |
| Foreign Exchange Gains | | | 2.00 | 5.00 | |
| Provision Written Back | | | 5.00 | 16.00 | 3.00 |
| Others | 815.00 | 415.00 | 486.00 | 257.00 | 86.00 |
| Operating Profit | 23918.00 | 19774.00 | 18330.00 | 14664.00 | 7300.00 |
| Interest | 2540.00 | 2498.00 | 2388.00 | 2440.00 | 3400.00 |
| InterestonDebenture / Bonds | | | | | |
| Interest on Term Loan | | | | | 3127.00 |
| Intereston Fixed deposits | | | | | |
| Bank Charges etc | 274.00 | 301.00 | 320.00 | 296.00 | 273.00 |
| Other Interest | 2266.00 | 2197.00 | 2068.00 | 2144.00 | 0.00 |
| PBDT | 21378.00 | 17276.00 | 15942.00 | 12224.00 | 3900.00 |
| Depreciation | 4493.00 | 3990.00 | 3667.00 | 3634.00 | 4213.00 |
| Profit Before Taxation & Exceptional Items | 16885.00 | 13286.00 | 12275.00 | 8590.00 | -313.00 |
| Exceptional Income / Expenses | | | | -67.00 | -91.00 |
| Profit Before Tax | 16885.00 | 13286.00 | 12275.00 | 8523.00 | -404.00 |
| Provision for Tax | 3922.00 | 3181.00 | 1427.00 | 2798.00 | -140.00 |
| Current Income Tax | 4001.00 | 3193.00 | 2959.00 | 403.00 | -457.00 |
| Deferred Tax | -133.00 | -35.00 | -1598.00 | 2395.00 | -604.00 |
| Share of Associate | | | | | |
| Other Consolidated Items | | | | | |
| Consolidated Net Profit | 12963.00 | 10105.00 | 10848.00 | 6652.00 | 1050.00 |
| Adjustments to PAT | | | | | |
| Profit Balance B/F | 34691.00 | 26218.00 | 18447.00 | 12356.00 | 10938.00 |
| Appropriations | 47654.00 | 36323.00 | 29295.00 | 19008.00 | 11988.00 |
| General Reserves | | | | | |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | |
| Other Appropriation | 1438.00 | 769.00 | 2214.00 | -132.00 | -368.00 |
| Equity Dividend % | 380.00 | 320.00 | 300.00 | 235.00 | 60.00 |
| Earnings Per Share | 90.00 | 70.00 | 75.00 | 40.00 | -2.00 |
| Adjusted EPS | 90.00 | 70.00 | 75.00 | 40.00 | -2.00 |