HARSHA ENGINEERS INTERNATIONAL
|
HARSHA ENGINEERS INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,392 Cr | ₹1,364 Cr | ₹1,321 Cr | ₹874 Cr | ₹886 Cr |
Sales | ₹1,337 Cr | ₹1,331 Cr | ₹1,293 Cr | ₹847 Cr | ₹863 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹44 Cr | ₹21 Cr | ₹16 Cr | ₹15 Cr | ₹9.19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,392 Cr | ₹1,364 Cr | ₹1,321 Cr | ₹874 Cr | ₹886 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.81 Cr | ₹2.14 Cr | ₹-59 Cr | ₹-19 Cr | ₹10 Cr |
Raw Material Consumed | ₹779 Cr | ₹734 Cr | ₹799 Cr | ₹434 Cr | ₹448 Cr |
Opening Raw Materials | ₹90 Cr | ₹82 Cr | ₹47 Cr | ₹31 Cr | - |
Purchases Raw Materials | ₹760 Cr | ₹742 Cr | ₹834 Cr | ₹451 Cr | ₹479 Cr |
Closing Raw Materials | ₹72 Cr | ₹90 Cr | ₹82 Cr | ₹47 Cr | ₹31 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | - | - | ₹41 Cr | ₹31 Cr | ₹30 Cr |
Electricity & Power | - | - | ₹41 Cr | ₹31 Cr | ₹30 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹169 Cr | ₹156 Cr | ₹145 Cr | ₹146 Cr | ₹149 Cr |
Salaries, Wages & Bonus | ₹151 Cr | ₹140 Cr | ₹130 Cr | ₹132 Cr | ₹136 Cr |
Contributions to EPF & Pension Funds | ₹9.06 Cr | ₹8.65 Cr | ₹7.72 Cr | ₹6.89 Cr | ₹6.86 Cr |
Workmen and Staff Welfare Expenses | ₹8.70 Cr | ₹7.50 Cr | ₹7.14 Cr | ₹7.17 Cr | ₹5.94 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹186 Cr | ₹189 Cr | ₹133 Cr | ₹84 Cr | ₹88 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹63 Cr | ₹46 Cr | ₹41 Cr | ₹18 Cr | ₹20 Cr |
Repairs and Maintenance | ₹7.16 Cr | ₹7.07 Cr | ₹7.57 Cr | ₹8.75 Cr | ₹6.19 Cr |
Packing Material Consumed | ₹26 Cr | ₹32 Cr | ₹29 Cr | ₹17 Cr | ₹16 Cr |
Other Mfg Exp | ₹89 Cr | ₹103 Cr | ₹55 Cr | ₹40 Cr | ₹45 Cr |
General and Administration Expenses | ₹37 Cr | ₹32 Cr | ₹29 Cr | ₹31 Cr | ₹36 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹8.89 Cr | ₹8.82 Cr | ₹8.79 Cr | ₹8.79 Cr |
Insurance | ₹2.12 Cr | ₹2.27 Cr | ₹2.14 Cr | ₹2.42 Cr | ₹2.80 Cr |
Printing and stationery | ₹4.34 Cr | ₹3.80 Cr | ₹3.38 Cr | ₹2.73 Cr | ₹3.03 Cr |
Professional and legal fees | ₹6.12 Cr | ₹4.57 Cr | ₹5.32 Cr | ₹9.35 Cr | ₹9.94 Cr |
Traveling and conveyance | ₹3.52 Cr | ₹2.63 Cr | ₹1.70 Cr | ₹0.79 Cr | ₹3.62 Cr |
Other Administration | ₹10 Cr | ₹9.45 Cr | ₹7.83 Cr | ₹7.03 Cr | ₹7.90 Cr |
Selling and Distribution Expenses | ₹43 Cr | ₹55 Cr | ₹56 Cr | ₹33 Cr | ₹29 Cr |
Advertisement & Sales Promotion | ₹1.83 Cr | ₹1.60 Cr | ₹0.97 Cr | ₹2.28 Cr | ₹3.04 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹41 Cr | ₹54 Cr | ₹55 Cr | ₹30 Cr | ₹26 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹10 Cr | ₹9.05 Cr | ₹16 Cr | ₹18 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.47 Cr | - |
Losson disposal of fixed assets(net) | ₹-0.19 Cr | ₹0.47 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.42 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹4.09 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹9.87 Cr | ₹9.01 Cr | ₹11 Cr | ₹17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,223 Cr | ₹1,178 Cr | ₹1,153 Cr | ₹756 Cr | ₹808 Cr |
Operating Profit (Excl OI) | ₹169 Cr | ₹186 Cr | ₹169 Cr | ₹118 Cr | ₹78 Cr |
Other Income | ₹32 Cr | ₹33 Cr | ₹18 Cr | ₹7.08 Cr | ₹21 Cr |
Interest Received | ₹15 Cr | ₹7.39 Cr | ₹1.64 Cr | ₹2.28 Cr | ₹3.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.28 Cr | ₹0.24 Cr | - | ₹0.01 Cr | ₹0.84 Cr |
Provision Written Back | ₹2.35 Cr | ₹3.50 Cr | ₹0.09 Cr | - | ₹7.66 Cr |
Foreign Exchange Gains | ₹2.34 Cr | ₹17 Cr | ₹15 Cr | ₹3.94 Cr | ₹8.58 Cr |
Others | ₹12 Cr | ₹4.73 Cr | ₹1.11 Cr | ₹0.85 Cr | ₹1.19 Cr |
Operating Profit | ₹201 Cr | ₹219 Cr | ₹187 Cr | ₹125 Cr | ₹100 Cr |
Interest | ₹11 Cr | ₹16 Cr | ₹25 Cr | ₹30 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.58 Cr | ₹4.63 Cr | ₹7.35 Cr | ₹12 Cr | ₹13 Cr |
Intereston Fixed deposits | - | ₹2.24 Cr | ₹4.03 Cr | ₹1.76 Cr | ₹1.22 Cr |
Bank Charges etc | ₹1.09 Cr | ₹1.46 Cr | ₹2.35 Cr | ₹3.39 Cr | ₹3.33 Cr |
Other Interest | ₹9.10 Cr | ₹7.51 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr |
PBDT | ₹190 Cr | ₹203 Cr | ₹162 Cr | ₹95 Cr | ₹67 Cr |
Depreciation | ₹39 Cr | ₹36 Cr | ₹35 Cr | ₹34 Cr | ₹35 Cr |
Profit Before Taxation & Exceptional Items | ₹151 Cr | ₹167 Cr | ₹127 Cr | ₹61 Cr | ₹32 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹151 Cr | ₹167 Cr | ₹127 Cr | ₹61 Cr | ₹32 Cr |
Provision for Tax | ₹39 Cr | ₹44 Cr | ₹35 Cr | ₹15 Cr | ₹9.68 Cr |
Current Income Tax | ₹38 Cr | ₹38 Cr | ₹33 Cr | - | ₹15 Cr |
Deferred Tax | ₹1.35 Cr | ₹5.38 Cr | ₹1.43 Cr | ₹15 Cr | ₹-6.27 Cr |
Other taxes | - | - | - | - | ₹1.37 Cr |
Profit After Tax | ₹111 Cr | ₹123 Cr | ₹92 Cr | ₹45 Cr | ₹22 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹111 Cr | ₹123 Cr | ₹92 Cr | ₹45 Cr | ₹22 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹529 Cr | ₹406 Cr | ₹314 Cr | ₹269 Cr | ₹-19 Cr |
Appropriations | ₹640 Cr | ₹529 Cr | ₹406 Cr | ₹314 Cr | ₹2.55 Cr |
General Reserves | - | - | - | ₹0.15 Cr | ₹0.03 Cr |
Proposed Equity Dividend | - | - | - | - | ₹8.43 Cr |
Corporate dividend tax | - | - | - | - | ₹1.73 Cr |
Other Appropriation | ₹9.11 Cr | - | - | ₹0.29 Cr | ₹-276 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | - | - | ₹16.86 |
Earnings Per Share | ₹12.24 | ₹13.54 | ₹11.90 | ₹9.09 | ₹4.38 |
Adjusted EPS | ₹12.24 | ₹13.54 | ₹11.90 | ₹9.09 | ₹4.38 |
Compare Income Statement of peers of HARSHA ENGINEERS INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HARSHA ENGINEERS INTERNATIONAL | ₹4,547.7 Cr | -7.6% | 3.2% | 26.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹215,894.0 Cr | -3.7% | NA | 75.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹84,196.3 Cr | -0.3% | -0.9% | 39.8% | Stock Analytics | |
THERMAX | ₹53,373.1 Cr | -6.4% | -0% | 52.4% | Stock Analytics | |
TRIVENI TURBINE | ₹23,465.7 Cr | -10.7% | -3.5% | 83.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,859.0 Cr | -6.6% | -9.1% | 59.5% | Stock Analytics |
HARSHA ENGINEERS INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HARSHA ENGINEERS INTERNATIONAL | -7.6% |
3.2% |
26.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses