HBL POWER SYSTEMS
|
HBL POWER SYSTEMS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,369 Cr | ₹1,236 Cr | ₹912 Cr | ₹1,092 Cr | ₹1,266 Cr |
Sales | ₹1,268 Cr | ₹1,138 Cr | ₹830 Cr | ₹1,036 Cr | ₹1,202 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹89 Cr | ₹74 Cr | ₹64 Cr | ₹45 Cr | ₹54 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹24 Cr | ₹18 Cr | ₹11 Cr | ₹10 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,369 Cr | ₹1,236 Cr | ₹912 Cr | ₹1,092 Cr | ₹1,266 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.64 Cr | ₹-7.48 Cr | ₹7.29 Cr | ₹9.53 Cr | ₹6.67 Cr |
Raw Material Consumed | ₹832 Cr | ₹761 Cr | ₹555 Cr | ₹678 Cr | ₹809 Cr |
Opening Raw Materials | ₹153 Cr | ₹147 Cr | ₹147 Cr | ₹164 Cr | ₹207 Cr |
Purchases Raw Materials | ₹867 Cr | ₹765 Cr | ₹553 Cr | ₹659 Cr | ₹763 Cr |
Closing Raw Materials | ₹189 Cr | ₹153 Cr | ₹147 Cr | ₹147 Cr | ₹164 Cr |
Other Direct Purchases / Brought in cost | ₹1.08 Cr | ₹2.10 Cr | ₹2.81 Cr | ₹1.65 Cr | ₹3.75 Cr |
Other raw material cost | ₹-0.02 Cr | ₹-0.03 Cr | ₹-0.28 Cr | ₹-0.09 Cr | - |
Power & Fuel Cost | ₹49 Cr | ₹42 Cr | ₹37 Cr | ₹46 Cr | ₹54 Cr |
Electricity & Power | ₹49 Cr | ₹42 Cr | ₹37 Cr | ₹46 Cr | ₹54 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹105 Cr | ₹95 Cr | ₹80 Cr | ₹88 Cr | ₹85 Cr |
Salaries, Wages & Bonus | ₹87 Cr | ₹80 Cr | ₹68 Cr | ₹74 Cr | ₹71 Cr |
Contributions to EPF & Pension Funds | ₹6.51 Cr | ₹5.92 Cr | ₹5.44 Cr | ₹5.51 Cr | ₹5.58 Cr |
Workmen and Staff Welfare Expenses | ₹9.11 Cr | ₹7.49 Cr | ₹5.53 Cr | ₹7.06 Cr | ₹7.16 Cr |
Other Employees Cost | ₹2.30 Cr | ₹1.98 Cr | ₹1.25 Cr | ₹1.45 Cr | ₹1.24 Cr |
Other Manufacturing Expenses | ₹106 Cr | ₹101 Cr | ₹81 Cr | ₹91 Cr | ₹97 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹85 Cr | ₹81 Cr | ₹65 Cr | ₹76 Cr | ₹80 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr |
General and Administration Expenses | ₹59 Cr | ₹47 Cr | ₹39 Cr | ₹46 Cr | ₹53 Cr |
Rent , Rates & Taxes | ₹5.32 Cr | ₹2.74 Cr | ₹2.69 Cr | ₹3.67 Cr | ₹5.48 Cr |
Insurance | ₹3.54 Cr | ₹3.59 Cr | ₹2.55 Cr | ₹2.15 Cr | ₹2.68 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.47 Cr | ₹5.81 Cr | ₹9.19 Cr | ₹8.84 Cr | ₹12 Cr |
Traveling and conveyance | ₹13 Cr | ₹9.68 Cr | ₹6.40 Cr | ₹11 Cr | ₹12 Cr |
Other Administration | ₹30 Cr | ₹25 Cr | ₹18 Cr | ₹20 Cr | ₹21 Cr |
Selling and Distribution Expenses | ₹44 Cr | ₹41 Cr | ₹33 Cr | ₹42 Cr | ₹51 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹3.70 Cr | ₹2.76 Cr | ₹0.99 Cr | ₹1.18 Cr | ₹2.92 Cr |
Freight and Forwarding | ₹35 Cr | ₹34 Cr | ₹28 Cr | ₹35 Cr | ₹43 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.74 Cr | ₹4.84 Cr | ₹3.60 Cr | ₹5.61 Cr | ₹5.78 Cr |
Miscellaneous Expenses | ₹21 Cr | ₹18 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr |
Bad debts /advances written off | ₹0.05 Cr | ₹0.70 Cr | ₹0.16 Cr | ₹0.38 Cr | ₹1.49 Cr |
Provision for doubtful debts | ₹1.28 Cr | ₹4.53 Cr | ₹3.57 Cr | ₹2.84 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹13 Cr | ₹8.64 Cr | ₹9.09 Cr | ₹12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,217 Cr | ₹1,097 Cr | ₹845 Cr | ₹1,011 Cr | ₹1,169 Cr |
Operating Profit (Excl OI) | ₹151 Cr | ₹139 Cr | ₹67 Cr | ₹80 Cr | ₹97 Cr |
Other Income | ₹18 Cr | ₹14 Cr | ₹9.63 Cr | ₹17 Cr | ₹13 Cr |
Interest Received | ₹5.62 Cr | ₹6.71 Cr | ₹4.56 Cr | ₹4.17 Cr | ₹3.38 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹0.08 Cr | - |
Foreign Exchange Gains | ₹8.86 Cr | ₹5.73 Cr | ₹4.09 Cr | ₹7.80 Cr | ₹5.51 Cr |
Others | ₹3.20 Cr | ₹1.93 Cr | ₹0.98 Cr | ₹4.61 Cr | ₹4.42 Cr |
Operating Profit | ₹169 Cr | ₹153 Cr | ₹77 Cr | ₹97 Cr | ₹110 Cr |
Interest | ₹6.55 Cr | ₹7.48 Cr | ₹15 Cr | ₹22 Cr | ₹31 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹5.00 Cr | ₹2.23 Cr | ₹6.94 Cr | ₹13 Cr | ₹22 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.24 Cr | ₹4.72 Cr | ₹6.02 Cr | ₹6.57 Cr | ₹7.56 Cr |
Other Interest | ₹-1.70 Cr | ₹0.52 Cr | ₹1.76 Cr | ₹2.47 Cr | ₹1.52 Cr |
PBDT | ₹163 Cr | ₹146 Cr | ₹62 Cr | ₹75 Cr | ₹80 Cr |
Depreciation | ₹35 Cr | ₹35 Cr | ₹39 Cr | ₹41 Cr | ₹44 Cr |
Profit Before Taxation & Exceptional Items | ₹127 Cr | ₹111 Cr | ₹23 Cr | ₹34 Cr | ₹35 Cr |
Exceptional Income / Expenses | ₹1.33 Cr | ₹11 Cr | ₹-5.40 Cr | ₹4.89 Cr | ₹6.64 Cr |
Profit Before Tax | ₹130 Cr | ₹122 Cr | ₹19 Cr | ₹40 Cr | ₹43 Cr |
Provision for Tax | ₹31 Cr | ₹29 Cr | ₹5.70 Cr | ₹14 Cr | ₹15 Cr |
Current Income Tax | ₹31 Cr | ₹30 Cr | ₹7.09 Cr | ₹13 Cr | ₹17 Cr |
Deferred Tax | ₹-0.11 Cr | ₹-1.13 Cr | ₹0.16 Cr | ₹0.90 Cr | ₹-1.83 Cr |
Other taxes | ₹-0.01 Cr | ₹-0.46 Cr | ₹-1.55 Cr | ₹0.13 Cr | ₹-0.48 Cr |
Profit After Tax | ₹98 Cr | ₹94 Cr | ₹14 Cr | ₹26 Cr | ₹28 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.21 Cr | ₹0.19 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹99 Cr | ₹94 Cr | ₹14 Cr | ₹26 Cr | ₹28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹288 Cr | ₹204 Cr | ₹195 Cr | ₹187 Cr | ₹173 Cr |
Appropriations | ₹387 Cr | ₹298 Cr | ₹209 Cr | ₹214 Cr | ₹200 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹1.14 Cr | - |
Other Appropriation | ₹12 Cr | ₹10 Cr | ₹4.59 Cr | ₹12 Cr | ₹13 Cr |
Equity Dividend % | ₹45.00 | ₹40.00 | ₹35.00 | ₹30.00 | ₹30.00 |
Earnings Per Share | ₹3.56 | ₹3.39 | ₹0.50 | ₹0.95 | ₹1.00 |
Adjusted EPS | ₹3.56 | ₹3.39 | ₹0.50 | ₹0.95 | ₹1.00 |
Compare Income Statement of peers of HBL POWER SYSTEMS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HBL POWER SYSTEMS | ₹18,088.7 Cr | -7.3% | 21.2% | 48.9% | Stock Analytics | |
EXIDE INDUSTRIES | ₹36,201.5 Cr | -7.4% | 2.5% | 44.1% | Stock Analytics | |
AMARA RAJA ENERGY & MOBILITY | ₹21,900.8 Cr | -6.5% | -2.3% | 56.3% | Stock Analytics | |
EVEREADY INDUSTRIES INDIA | ₹2,911.5 Cr | 4% | 7.4% | 17.5% | Stock Analytics | |
HIGH ENERGY BATTERIES (INDIA) | ₹578.8 Cr | -4.7% | 11.7% | 15.6% | Stock Analytics | |
INDONATIONAL | ₹411.2 Cr | -4.6% | 8.3% | -19.6% | Stock Analytics |
HBL POWER SYSTEMS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HBL POWER SYSTEMS | -7.3% |
21.2% |
48.9% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses