HALDYN GLASS
|
HALDYN GLASS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹320 Cr | ₹213 Cr | ₹178 Cr | ₹229 Cr | ₹223 Cr |
Sales | ₹317 Cr | ₹211 Cr | ₹176 Cr | ₹228 Cr | ₹221 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.65 Cr | ₹2.00 Cr | ₹1.42 Cr | ₹1.83 Cr | ₹1.82 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹320 Cr | ₹213 Cr | ₹178 Cr | ₹229 Cr | ₹223 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹9.51 Cr | ₹-2.41 Cr | ₹-7.84 Cr | ₹4.85 Cr | ₹2.66 Cr |
Raw Material Consumed | ₹94 Cr | ₹65 Cr | ₹57 Cr | ₹76 Cr | ₹73 Cr |
Opening Raw Materials | ₹3.82 Cr | ₹3.31 Cr | ₹2.64 Cr | ₹3.78 Cr | ₹3.72 Cr |
Purchases Raw Materials | ₹94 Cr | ₹65 Cr | ₹57 Cr | ₹75 Cr | ₹73 Cr |
Closing Raw Materials | ₹3.84 Cr | ₹3.82 Cr | ₹3.31 Cr | ₹2.64 Cr | ₹3.78 Cr |
Other Direct Purchases / Brought in cost | ₹0.01 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.01 Cr | ₹0.05 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹76 Cr | ₹42 Cr | ₹32 Cr | ₹46 Cr | ₹46 Cr |
Electricity & Power | ₹76 Cr | ₹42 Cr | ₹32 Cr | ₹46 Cr | ₹46 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹33 Cr | ₹25 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
Salaries, Wages & Bonus | ₹29 Cr | ₹22 Cr | ₹14 Cr | ₹14 Cr | ₹12 Cr |
Contributions to EPF & Pension Funds | ₹1.51 Cr | ₹1.43 Cr | ₹1.25 Cr | ₹1.25 Cr | ₹0.89 Cr |
Workmen and Staff Welfare Expenses | ₹0.91 Cr | ₹0.94 Cr | ₹1.18 Cr | ₹0.66 Cr | ₹0.71 Cr |
Other Employees Cost | ₹0.74 Cr | ₹0.35 Cr | ₹0.31 Cr | ₹0.12 Cr | ₹0.67 Cr |
Other Manufacturing Expenses | ₹54 Cr | ₹50 Cr | ₹42 Cr | ₹40 Cr | ₹41 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹10 Cr | ₹9.92 Cr | ₹8.21 Cr | ₹8.46 Cr | ₹7.73 Cr |
Repairs and Maintenance | ₹2.70 Cr | ₹2.18 Cr | ₹1.81 Cr | ₹2.48 Cr | ₹2.56 Cr |
Packing Material Consumed | ₹38 Cr | ₹36 Cr | ₹30 Cr | ₹26 Cr | ₹28 Cr |
Other Mfg Exp | ₹3.14 Cr | ₹2.18 Cr | ₹1.82 Cr | ₹2.34 Cr | ₹2.27 Cr |
General and Administration Expenses | ₹9.09 Cr | ₹6.05 Cr | ₹8.91 Cr | ₹9.13 Cr | ₹8.70 Cr |
Rent , Rates & Taxes | ₹2.00 Cr | ₹0.99 Cr | ₹0.28 Cr | ₹0.12 Cr | ₹1.40 Cr |
Insurance | ₹0.66 Cr | ₹0.61 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.27 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.89 Cr | ₹2.64 Cr | ₹2.51 Cr | ₹3.04 Cr | ₹2.82 Cr |
Traveling and conveyance | ₹1.71 Cr | ₹0.57 Cr | ₹0.24 Cr | ₹0.82 Cr | ₹0.59 Cr |
Other Administration | ₹1.83 Cr | ₹1.24 Cr | ₹5.52 Cr | ₹4.80 Cr | ₹3.63 Cr |
Selling and Distribution Expenses | ₹8.50 Cr | ₹7.01 Cr | ₹2.88 Cr | ₹6.57 Cr | ₹8.97 Cr |
Advertisement & Sales Promotion | ₹0.38 Cr | ₹0.16 Cr | ₹0.29 Cr | ₹0.31 Cr | ₹0.36 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹7.74 Cr | ₹6.00 Cr | ₹2.48 Cr | ₹5.83 Cr | ₹6.97 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.39 Cr | ₹0.85 Cr | ₹0.11 Cr | ₹0.43 Cr | ₹1.65 Cr |
Miscellaneous Expenses | ₹6.24 Cr | ₹3.64 Cr | ₹5.64 Cr | ₹6.15 Cr | ₹4.93 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.81 Cr | ₹0.84 Cr | ₹2.41 Cr | ₹1.28 Cr | ₹1.35 Cr |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.12 Cr | ₹0.19 Cr | ₹2.38 Cr | ₹1.62 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.42 Cr | ₹2.69 Cr | ₹3.03 Cr | ₹2.50 Cr | ₹1.95 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹289 Cr | ₹196 Cr | ₹157 Cr | ₹204 Cr | ₹199 Cr |
Operating Profit (Excl OI) | ₹31 Cr | ₹16 Cr | ₹20 Cr | ₹25 Cr | ₹24 Cr |
Other Income | ₹4.37 Cr | ₹5.19 Cr | ₹4.91 Cr | ₹3.94 Cr | ₹3.05 Cr |
Interest Received | ₹1.19 Cr | ₹1.29 Cr | ₹1.39 Cr | ₹1.39 Cr | ₹0.36 Cr |
Dividend Received | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.53 Cr | ₹0.01 Cr | ₹0.32 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | ₹0.29 Cr | - |
Provision Written Back | - | ₹1.17 Cr | ₹0.16 Cr | - | - |
Foreign Exchange Gains | ₹1.30 Cr | ₹1.02 Cr | ₹0.43 Cr | ₹1.43 Cr | ₹0.61 Cr |
Others | ₹1.34 Cr | ₹1.69 Cr | ₹2.60 Cr | ₹0.78 Cr | ₹2.07 Cr |
Operating Profit | ₹35 Cr | ₹21 Cr | ₹25 Cr | ₹29 Cr | ₹27 Cr |
Interest | ₹1.92 Cr | ₹0.76 Cr | ₹0.76 Cr | ₹0.99 Cr | ₹0.50 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.77 Cr | ₹0.39 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.20 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.15 Cr | ₹0.21 Cr | ₹0.35 Cr | ₹0.57 Cr | ₹0.30 Cr |
Other Interest | - | ₹0.17 Cr | ₹0.12 Cr | ₹0.18 Cr | - |
PBDT | ₹33 Cr | ₹21 Cr | ₹25 Cr | ₹28 Cr | ₹27 Cr |
Depreciation | ₹7.54 Cr | ₹7.20 Cr | ₹10 Cr | ₹13 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹16 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹33 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹16 Cr |
Provision for Tax | ₹5.94 Cr | ₹2.64 Cr | ₹4.25 Cr | ₹4.88 Cr | ₹3.51 Cr |
Current Income Tax | ₹7.33 Cr | ₹4.22 Cr | ₹5.50 Cr | ₹8.02 Cr | ₹6.85 Cr |
Deferred Tax | ₹-0.24 Cr | ₹-1.58 Cr | ₹-1.25 Cr | ₹-3.06 Cr | ₹-3.00 Cr |
Other taxes | ₹-1.15 Cr | - | - | ₹-0.08 Cr | ₹-0.35 Cr |
Profit After Tax | ₹27 Cr | ₹12 Cr | ₹10 Cr | ₹11 Cr | ₹12 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | ₹-2.54 Cr | ₹-2.27 Cr | ₹-6.58 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹27 Cr | ₹12 Cr | ₹7.49 Cr | ₹8.25 Cr | ₹5.55 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹69 Cr | ₹66 Cr | ₹67 Cr | ₹67 Cr | ₹64 Cr |
Appropriations | ₹96 Cr | ₹78 Cr | ₹74 Cr | ₹75 Cr | ₹69 Cr |
General Reserves | - | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.23 Cr | ₹3.23 Cr | ₹3.23 Cr | ₹3.89 Cr | ₹1.94 Cr |
Equity Dividend % | ₹70.00 | ₹60.00 | ₹60.00 | ₹60.00 | ₹60.00 |
Earnings Per Share | ₹5.01 | ₹2.20 | ₹1.39 | ₹1.53 | ₹1.03 |
Adjusted EPS | ₹5.01 | ₹2.20 | ₹1.39 | ₹1.53 | ₹1.03 |
Compare Income Statement of peers of HALDYN GLASS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HALDYN GLASS | ₹813.5 Cr | -2.1% | -9.2% | 3.2% | Stock Analytics | |
ASAHI INDIA GLASS | ₹16,627.3 Cr | 3.7% | -1.3% | 19.5% | Stock Analytics | |
BOROSIL RENEWABLES | ₹5,778.9 Cr | -0.4% | 4.8% | 6.2% | Stock Analytics | |
LA OPALA RG | ₹3,599.7 Cr | 3.1% | -1.7% | -14.9% | Stock Analytics | |
EMPIRE INDUSTRIES | ₹605.2 Cr | -0.9% | -0.9% | 8.5% | Stock Analytics | |
SEJAL GLASS | ₹539.3 Cr | 2.1% | -5% | 109% | Stock Analytics |
HALDYN GLASS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HALDYN GLASS | -2.1% |
-9.2% |
3.2% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses