HAPPY FORGINGS
|
HAPPY FORGINGS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | |
---|---|---|---|
INCOME : | |||
Gross Sales | ₹1,199 Cr | ₹86 Cr | ₹860 Cr |
Sales | ₹1,070 Cr | ₹79 Cr | ₹786 Cr |
Job Work/ Contract Receipts | ₹0.01 Cr | ₹0.01 Cr | ₹0.06 Cr |
Processing Charges / Service Income | ₹6.56 Cr | ₹0.81 Cr | ₹8.07 Cr |
Revenue from property development | - | - | - |
Other Operational Income | ₹123 Cr | ₹6.63 Cr | ₹66 Cr |
Less: Excise Duty | - | - | - |
Net Sales | ₹1,197 Cr | ₹86 Cr | ₹860 Cr |
EXPENDITURE : | |||
Increase/Decrease in Stock | ₹3.33 Cr | ₹-4.75 Cr | ₹-47 Cr |
Raw Material Consumed | ₹548 Cr | ₹44 Cr | ₹436 Cr |
Opening Raw Materials | ₹73 Cr | ₹5.79 Cr | ₹58 Cr |
Purchases Raw Materials | ₹532 Cr | ₹45 Cr | ₹450 Cr |
Closing Raw Materials | ₹57 Cr | ₹7.25 Cr | ₹73 Cr |
Other Direct Purchases / Brought in cost | - | - | - |
Other raw material cost | - | - | - |
Power & Fuel Cost | ₹76 Cr | ₹6.77 Cr | ₹68 Cr |
Electricity & Power | ₹76 Cr | ₹6.77 Cr | ₹68 Cr |
Oil, Fuel & Natural gas | - | - | - |
Coals etc | - | - | - |
Other power & fuel | - | - | - |
Employee Cost | ₹88 Cr | ₹6.87 Cr | ₹69 Cr |
Salaries, Wages & Bonus | ₹78 Cr | ₹6.05 Cr | ₹61 Cr |
Contributions to EPF & Pension Funds | ₹7.06 Cr | ₹0.57 Cr | ₹5.66 Cr |
Workmen and Staff Welfare Expenses | ₹1.25 Cr | ₹0.09 Cr | ₹0.89 Cr |
Other Employees Cost | ₹1.89 Cr | ₹0.16 Cr | ₹1.61 Cr |
Other Manufacturing Expenses | ₹97 Cr | ₹7.49 Cr | ₹75 Cr |
Sub-contracted / Out sourced services | - | - | - |
Processing Charges | ₹11 Cr | ₹0.81 Cr | ₹8.10 Cr |
Repairs and Maintenance | ₹23 Cr | ₹1.71 Cr | ₹17 Cr |
Packing Material Consumed | ₹7.92 Cr | ₹0.62 Cr | ₹6.24 Cr |
Other Mfg Exp | ₹56 Cr | ₹4.35 Cr | ₹43 Cr |
General and Administration Expenses | ₹8.04 Cr | ₹0.47 Cr | ₹4.73 Cr |
Rent , Rates & Taxes | ₹0.97 Cr | ₹0.05 Cr | ₹0.45 Cr |
Insurance | ₹2.28 Cr | ₹0.18 Cr | ₹1.79 Cr |
Printing and stationery | - | - | - |
Professional and legal fees | ₹2.24 Cr | ₹0.12 Cr | ₹1.20 Cr |
Traveling and conveyance | ₹2.04 Cr | ₹0.07 Cr | ₹0.69 Cr |
Other Administration | ₹0.51 Cr | ₹0.06 Cr | ₹0.60 Cr |
Selling and Distribution Expenses | ₹27 Cr | ₹2.04 Cr | ₹20 Cr |
Advertisement & Sales Promotion | ₹0.68 Cr | ₹0.03 Cr | ₹0.30 Cr |
Sales Commissions & Incentives | - | - | - |
Freight and Forwarding | ₹26 Cr | ₹2.01 Cr | ₹20 Cr |
Handling and Clearing Charges | - | - | - |
Other Selling Expenses | - | - | - |
Miscellaneous Expenses | ₹9.19 Cr | ₹0.44 Cr | ₹4.41 Cr |
Bad debts /advances written off | - | - | - |
Provision for doubtful debts | ₹0.18 Cr | ₹0.01 Cr | ₹0.06 Cr |
Losson disposal of fixed assets(net) | - | - | - |
Losson foreign exchange fluctuations | - | - | - |
Losson sale of non-trade current investments | - | - | - |
Other Miscellaneous Expenses | ₹9.00 Cr | ₹0.44 Cr | ₹4.36 Cr |
Less: Expenses Capitalised | - | - | - |
Total Expenditure | ₹856 Cr | ₹63 Cr | ₹629 Cr |
Operating Profit (Excl OI) | ₹341 Cr | ₹23 Cr | ₹231 Cr |
Other Income | ₹5.74 Cr | ₹0.61 Cr | ₹6.06 Cr |
Interest Received | ₹0.54 Cr | ₹0.07 Cr | ₹0.72 Cr |
Dividend Received | - | - | - |
Profit on sale of Fixed Assets | ₹0.05 Cr | - | - |
Profits on sale of Investments | ₹0.01 Cr | - | - |
Provision Written Back | - | - | - |
Foreign Exchange Gains | ₹4.55 Cr | ₹0.45 Cr | ₹4.46 Cr |
Others | ₹0.60 Cr | ₹0.09 Cr | ₹0.88 Cr |
Operating Profit | ₹347 Cr | ₹24 Cr | ₹237 Cr |
Interest | ₹12 Cr | ₹0.72 Cr | ₹7.16 Cr |
InterestonDebenture / Bonds | - | - | - |
Interest on Term Loan | ₹9.65 Cr | ₹0.45 Cr | ₹4.45 Cr |
Intereston Fixed deposits | - | - | - |
Bank Charges etc | ₹0.57 Cr | - | - |
Other Interest | ₹2.26 Cr | ₹0.27 Cr | ₹2.71 Cr |
PBDT | ₹334 Cr | ₹23 Cr | ₹230 Cr |
Depreciation | ₹54 Cr | ₹3.77 Cr | ₹38 Cr |
Profit Before Taxation & Exceptional Items | ₹280 Cr | ₹19 Cr | ₹192 Cr |
Exceptional Income / Expenses | - | - | - |
Profit Before Tax | ₹280 Cr | ₹19 Cr | ₹192 Cr |
Provision for Tax | ₹71 Cr | ₹4.98 Cr | ₹50 Cr |
Current Income Tax | ₹69 Cr | ₹4.69 Cr | ₹47 Cr |
Deferred Tax | ₹2.88 Cr | ₹0.27 Cr | ₹2.67 Cr |
Other taxes | ₹-0.09 Cr | ₹0.02 Cr | ₹0.18 Cr |
Profit After Tax | ₹209 Cr | ₹14 Cr | ₹142 Cr |
Extra items | - | - | - |
Minority Interest | - | - | - |
Share of Associate | - | - | - |
Other Consolidated Items | - | - | - |
Consolidated Net Profit | ₹209 Cr | ₹14 Cr | ₹142 Cr |
Adjustments to PAT | - | - | - |
Profit Balance B/F | ₹554 Cr | ₹42 Cr | ₹420 Cr |
Appropriations | ₹762 Cr | ₹56 Cr | ₹562 Cr |
General Reserves | - | - | - |
Proposed Equity Dividend | - | - | - |
Corporate dividend tax | - | - | - |
Other Appropriation | ₹-0.23 Cr | ₹0.86 Cr | ₹8.62 Cr |
Equity Dividend % | - | - | - |
Earnings Per Share | ₹23.32 | ₹15.90 | ₹15.90 |
Adjusted EPS | ₹23.32 | ₹15.90 | ₹15.90 |
Compare Income Statement of peers of HAPPY FORGINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HAPPY FORGINGS | ₹8,306.6 Cr | -2.3% | -12.6% | -5.3% | Stock Analytics | |
BHARAT FORGE | ₹50,636.8 Cr | -2% | -12.8% | -3.8% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹15,971.2 Cr | 1.2% | -7.8% | -6.9% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹12,843.4 Cr | 10% | -12% | -7.6% | Stock Analytics | |
MM FORGINGS | ₹1,685.8 Cr | -6.3% | -17.7% | -24.9% | Stock Analytics | |
TIRUPATI FORGE | ₹568.1 Cr | 9.9% | -24.6% | 86.1% | Stock Analytics |
HAPPY FORGINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HAPPY FORGINGS | -2.3% |
-12.6% |
-5.3% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses