HB ESTATE DEVELOPERS
|
HB ESTATE DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹109 Cr | ₹96 Cr | ₹50 Cr | ₹24 Cr | ₹82 Cr |
Revenue from property development | ₹0.56 Cr | ₹0.56 Cr | ₹0.56 Cr | ₹0.48 Cr | ₹0.51 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹109 Cr | ₹96 Cr | ₹50 Cr | ₹24 Cr | ₹82 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹109 Cr | ₹96 Cr | ₹50 Cr | ₹24 Cr | ₹82 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Cost of Construction and Development | ₹10 Cr | ₹9.57 Cr | ₹6.29 Cr | ₹3.51 Cr | ₹7.73 Cr |
Opening Raw Materials | ₹1.91 Cr | ₹0.78 Cr | ₹1.30 Cr | ₹1.97 Cr | ₹1.09 Cr |
Cost of Land & Construction Materials | ₹10 Cr | ₹11 Cr | ₹5.77 Cr | ₹2.85 Cr | ₹8.60 Cr |
Closing Stock | ₹1.97 Cr | ₹1.91 Cr | ₹0.78 Cr | ₹1.30 Cr | ₹1.97 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | - | - | - | - | - |
Power & Fuel Cost | ₹7.03 Cr | ₹6.88 Cr | ₹5.37 Cr | ₹4.04 Cr | ₹6.25 Cr |
Electricity & Power | ₹7.03 Cr | ₹6.88 Cr | ₹5.37 Cr | ₹4.04 Cr | ₹6.25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹12 Cr | ₹11 Cr | ₹7.75 Cr | ₹6.56 Cr | ₹11 Cr |
Contributions to EPF & Pension Funds | ₹0.75 Cr | ₹0.65 Cr | ₹0.42 Cr | ₹0.58 Cr | ₹0.69 Cr |
Workmen and Staff Welfare Expenses | ₹2.28 Cr | ₹1.85 Cr | ₹1.28 Cr | ₹0.69 Cr | ₹1.93 Cr |
Other Employees Cost | ₹4.50 Cr | ₹4.90 Cr | ₹5.09 Cr | ₹4.31 Cr | ₹7.09 Cr |
Operating Expenses | ₹12 Cr | ₹10 Cr | ₹7.07 Cr | ₹3.60 Cr | ₹7.38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹6.41 Cr | ₹5.32 Cr | ₹3.50 Cr | ₹2.35 Cr | ₹4.32 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹6.08 Cr | ₹4.88 Cr | ₹3.57 Cr | ₹1.24 Cr | ₹3.07 Cr |
General and Administration Expenses | ₹14 Cr | ₹12 Cr | ₹6.54 Cr | ₹4.65 Cr | ₹9.41 Cr |
Rent , Rates & Taxes | ₹0.32 Cr | ₹0.35 Cr | ₹0.23 Cr | ₹0.34 Cr | ₹0.34 Cr |
Insurance | ₹0.63 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.52 Cr | ₹0.29 Cr |
Printing and stationery | ₹0.38 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.11 Cr | ₹0.31 Cr |
Professional and legal fees | ₹9.01 Cr | ₹7.92 Cr | ₹3.32 Cr | ₹1.94 Cr | ₹5.02 Cr |
Other Administration | ₹4.02 Cr | ₹3.36 Cr | ₹2.22 Cr | ₹1.74 Cr | ₹3.45 Cr |
Selling and Distribution Expenses | ₹4.90 Cr | ₹5.64 Cr | ₹1.87 Cr | ₹0.83 Cr | ₹2.99 Cr |
Advertisement & Sales Promotion | ₹0.77 Cr | ₹1.63 Cr | ₹0.11 Cr | ₹0.06 Cr | ₹0.46 Cr |
Sales Commissions & Incentives | ₹3.13 Cr | ₹2.99 Cr | ₹1.37 Cr | ₹0.60 Cr | ₹1.85 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.99 Cr | ₹1.01 Cr | ₹0.39 Cr | ₹0.17 Cr | ₹0.68 Cr |
Miscellaneous Expenses | ₹1.43 Cr | ₹1.58 Cr | ₹0.87 Cr | ₹1.44 Cr | ₹1.67 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹0.01 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.26 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.33 Cr |
Losson foreign exchange fluctuations | ₹0.01 Cr | - | ₹0.00 Cr | - | ₹0.00 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.23 Cr |
Other Miscellaneous Expenses | ₹1.15 Cr | ₹1.50 Cr | ₹0.76 Cr | ₹1.43 Cr | ₹1.11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹71 Cr | ₹64 Cr | ₹43 Cr | ₹30 Cr | ₹56 Cr |
Operating Profit (Excl OI) | ₹39 Cr | ₹32 Cr | ₹7.90 Cr | ₹-5.80 Cr | ₹26 Cr |
Other Income | ₹2.04 Cr | ₹2.34 Cr | ₹1.49 Cr | ₹0.82 Cr | ₹1.19 Cr |
Interest Received | ₹0.54 Cr | ₹2.32 Cr | ₹0.78 Cr | ₹0.40 Cr | ₹0.92 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.43 Cr | - | ₹0.68 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹0.00 Cr | - | - | - |
Others | ₹1.06 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.42 Cr | ₹0.27 Cr |
Operating Profit | ₹41 Cr | ₹34 Cr | ₹9.39 Cr | ₹-4.98 Cr | ₹28 Cr |
Interest | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | ₹0.14 Cr |
Bank Charges etc | ₹1.83 Cr | ₹1.84 Cr | ₹1.10 Cr | ₹0.39 Cr | ₹1.07 Cr |
Other Interest | ₹24 Cr | ₹23 Cr | ₹23 Cr | ₹22 Cr | ₹24 Cr |
PBDT | ₹15 Cr | ₹9.78 Cr | ₹-15 Cr | ₹-27 Cr | ₹2.53 Cr |
Depreciation | ₹7.44 Cr | ₹7.23 Cr | ₹7.36 Cr | ₹14 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹7.33 Cr | ₹2.56 Cr | ₹-22 Cr | ₹-41 Cr | ₹-12 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹7.33 Cr | ₹2.56 Cr | ₹-22 Cr | ₹-41 Cr | ₹-12 Cr |
Provision for Tax | ₹3.44 Cr | ₹14 Cr | ₹-6.32 Cr | ₹-11 Cr | ₹-2.72 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹3.44 Cr | ₹14 Cr | ₹-6.32 Cr | ₹-11 Cr | ₹-2.72 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹3.89 Cr | ₹-12 Cr | ₹-16 Cr | ₹-30 Cr | ₹-8.80 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3.89 Cr | ₹-12 Cr | ₹-16 Cr | ₹-30 Cr | ₹-8.80 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-119 Cr | ₹-108 Cr | ₹-94 Cr | ₹-68 Cr | ₹-62 Cr |
Appropriations | ₹-116 Cr | ₹-119 Cr | ₹-109 Cr | ₹-99 Cr | ₹-71 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-116 Cr | ₹-119 Cr | ₹-109 Cr | ₹-99 Cr | ₹-71 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.00 | ₹-5.98 | ₹-8.05 | ₹-15.61 | ₹-4.52 |
Adjusted EPS | ₹2.00 | ₹-5.98 | ₹-8.05 | ₹-15.61 | ₹-4.52 |
Compare Income Statement of peers of HB ESTATE DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HB ESTATE DEVELOPERS | ₹198.3 Cr | -2% | -0.9% | 63.1% | Stock Analytics | |
DLF | ₹188,309.0 Cr | 4.7% | -8.1% | -7.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹127,653.0 Cr | 13.2% | -8.5% | 12.6% | Stock Analytics | |
GODREJ PROPERTIES | ₹71,150.1 Cr | 9.2% | -13.5% | -2% | Stock Analytics | |
OBEROI REALTY | ₹67,108.2 Cr | 10.4% | -18.1% | 36.9% | Stock Analytics | |
THE PHOENIX MILLS | ₹62,977.6 Cr | 16.4% | 12% | 35.3% | Stock Analytics |
HB ESTATE DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HB ESTATE DEVELOPERS | -2% |
-0.9% |
63.1% |
SENSEX | 2.8% |
-3.1% |
9% |
You may also like the below Video Courses