HEG
|
HEG Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,471 Cr | ₹2,202 Cr | ₹1,257 Cr | ₹2,149 Cr | ₹6,593 Cr |
Sales | ₹2,400 Cr | ₹2,153 Cr | ₹1,220 Cr | ₹2,084 Cr | ₹6,429 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹72 Cr | ₹49 Cr | ₹38 Cr | ₹65 Cr | ₹164 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,467 Cr | ₹2,202 Cr | ₹1,256 Cr | ₹2,149 Cr | ₹6,593 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-397 Cr | ₹-111 Cr | ₹305 Cr | ₹64 Cr | ₹-496 Cr |
Raw Material Consumed | ₹1,313 Cr | ₹940 Cr | ₹505 Cr | ₹1,558 Cr | ₹1,612 Cr |
Opening Raw Materials | ₹275 Cr | ₹35 Cr | ₹234 Cr | ₹265 Cr | ₹129 Cr |
Purchases Raw Materials | ₹1,420 Cr | ₹1,180 Cr | ₹306 Cr | ₹1,527 Cr | ₹1,748 Cr |
Closing Raw Materials | ₹383 Cr | ₹275 Cr | ₹35 Cr | ₹234 Cr | ₹265 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹316 Cr | ₹271 Cr | ₹139 Cr | ₹163 Cr | ₹183 Cr |
Electricity & Power | ₹316 Cr | ₹271 Cr | ₹139 Cr | ₹163 Cr | ₹183 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹92 Cr | ₹80 Cr | ₹55 Cr | ₹66 Cr | ₹198 Cr |
Salaries, Wages & Bonus | ₹84 Cr | ₹73 Cr | ₹48 Cr | ₹56 Cr | ₹189 Cr |
Contributions to EPF & Pension Funds | ₹5.29 Cr | ₹4.14 Cr | ₹4.79 Cr | ₹5.36 Cr | ₹5.08 Cr |
Workmen and Staff Welfare Expenses | ₹3.13 Cr | ₹2.56 Cr | ₹2.05 Cr | ₹4.31 Cr | ₹3.54 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹249 Cr | ₹224 Cr | ₹149 Cr | ₹153 Cr | ₹202 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.76 Cr | ₹5.11 Cr | ₹3.97 Cr | ₹4.47 Cr | ₹4.90 Cr |
Repairs and Maintenance | ₹43 Cr | ₹42 Cr | ₹39 Cr | ₹49 Cr | ₹61 Cr |
Packing Material Consumed | ₹17 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹18 Cr |
Other Mfg Exp | ₹184 Cr | ₹159 Cr | ₹91 Cr | ₹87 Cr | ₹118 Cr |
General and Administration Expenses | ₹29 Cr | ₹23 Cr | ₹19 Cr | ₹26 Cr | ₹32 Cr |
Rent , Rates & Taxes | ₹1.54 Cr | ₹1.25 Cr | ₹1.23 Cr | ₹1.70 Cr | ₹1.96 Cr |
Insurance | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹8.86 Cr | ₹8.92 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹7.87 Cr | ₹5.90 Cr | ₹4.31 Cr | ₹7.48 Cr | ₹13 Cr |
Traveling and conveyance | ₹4.50 Cr | ₹2.09 Cr | ₹0.82 Cr | ₹4.10 Cr | ₹4.09 Cr |
Other Administration | ₹1.79 Cr | ₹1.36 Cr | ₹1.15 Cr | ₹4.06 Cr | ₹4.06 Cr |
Selling and Distribution Expenses | ₹213 Cr | ₹185 Cr | ₹79 Cr | ₹83 Cr | ₹157 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹14 Cr | ₹29 Cr |
Freight and Forwarding | ₹190 Cr | ₹167 Cr | ₹66 Cr | ₹64 Cr | ₹127 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹4.68 Cr | ₹1.08 Cr | ₹1.96 Cr | ₹4.26 Cr | ₹1.66 Cr |
Miscellaneous Expenses | ₹34 Cr | ₹62 Cr | ₹65 Cr | ₹42 Cr | ₹48 Cr |
Bad debts /advances written off | ₹1.56 Cr | ₹0.59 Cr | ₹3.95 Cr | ₹0.79 Cr | ₹0.22 Cr |
Provision for doubtful debts | - | - | - | - | ₹5.35 Cr |
Losson disposal of fixed assets(net) | ₹0.34 Cr | ₹2.81 Cr | ₹5.94 Cr | ₹0.88 Cr | ₹3.36 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹10 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹32 Cr | ₹58 Cr | ₹56 Cr | ₹41 Cr | ₹28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,849 Cr | ₹1,674 Cr | ₹1,315 Cr | ₹2,155 Cr | ₹1,935 Cr |
Operating Profit (Excl OI) | ₹618 Cr | ₹527 Cr | ₹-59 Cr | ₹-5.83 Cr | ₹4,658 Cr |
Other Income | ₹109 Cr | ₹80 Cr | ₹113 Cr | ₹144 Cr | ₹109 Cr |
Interest Received | ₹51 Cr | ₹32 Cr | ₹29 Cr | ₹36 Cr | ₹50 Cr |
Dividend Received | ₹1.98 Cr | ₹1.14 Cr | ₹1.04 Cr | ₹1.25 Cr | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹5.29 Cr | ₹2.52 Cr | ₹10 Cr | ₹4.55 Cr | ₹2.56 Cr |
Foreign Exchange Gains | ₹6.94 Cr | ₹1.09 Cr | ₹4.95 Cr | ₹15 Cr | - |
Others | ₹44 Cr | ₹42 Cr | ₹68 Cr | ₹87 Cr | ₹57 Cr |
Operating Profit | ₹728 Cr | ₹607 Cr | ₹54 Cr | ₹138 Cr | ₹4,767 Cr |
Interest | ₹26 Cr | ₹7.49 Cr | ₹11 Cr | ₹37 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹26 Cr | ₹7.49 Cr | ₹11 Cr | ₹37 Cr | ₹18 Cr |
PBDT | ₹702 Cr | ₹599 Cr | ₹42 Cr | ₹101 Cr | ₹4,749 Cr |
Depreciation | ₹102 Cr | ₹79 Cr | ₹73 Cr | ₹72 Cr | ₹72 Cr |
Profit Before Taxation & Exceptional Items | ₹599 Cr | ₹520 Cr | ₹-31 Cr | ₹29 Cr | ₹4,677 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹677 Cr | ₹560 Cr | ₹-23 Cr | ₹29 Cr | ₹4,677 Cr |
Provision for Tax | ₹145 Cr | ₹129 Cr | ₹-5.46 Cr | ₹-24 Cr | ₹1,627 Cr |
Current Income Tax | ₹155 Cr | ₹130 Cr | - | - | ₹1,620 Cr |
Deferred Tax | ₹-9.29 Cr | ₹-0.14 Cr | ₹-5.66 Cr | ₹-24 Cr | ₹7.30 Cr |
Other taxes | ₹-1.16 Cr | ₹-0.40 Cr | ₹0.20 Cr | ₹-0.19 Cr | ₹-0.98 Cr |
Profit After Tax | ₹532 Cr | ₹431 Cr | ₹-18 Cr | ₹53 Cr | ₹3,050 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹14 Cr | ₹-24 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹532 Cr | ₹431 Cr | ₹-18 Cr | ₹68 Cr | ₹3,026 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,747 Cr | ₹3,328 Cr | ₹3,346 Cr | ₹3,627 Cr | ₹1,330 Cr |
Appropriations | ₹4,280 Cr | ₹3,759 Cr | ₹3,328 Cr | ₹3,695 Cr | ₹4,356 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹165 Cr | ₹12 Cr | - | ₹252 Cr | ₹607 Cr |
Equity Dividend % | ₹425.00 | ₹400.00 | ₹30.00 | ₹250.00 | ₹800.00 |
Earnings Per Share | ₹137.95 | ₹111.68 | ₹-4.65 | ₹17.52 | ₹784.07 |
Adjusted EPS | ₹137.95 | ₹111.68 | ₹-4.65 | ₹17.52 | ₹784.07 |
Compare Income Statement of peers of HEG
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HEG | ₹6,566.8 Cr | -6.9% | -20.8% | 5.3% | Stock Analytics | |
GRAPHITE INDIA | ₹8,013.3 Cr | -15.6% | -20% | -19.7% | Stock Analytics | |
ESAB INDIA | ₹7,384.0 Cr | 0.3% | -8.8% | -11.1% | Stock Analytics | |
ADOR WELDING | ₹1,533.5 Cr | -5.8% | -20.7% | -38% | Stock Analytics | |
ADOR FONTECH | ₹498.8 Cr | 1.9% | 1.6% | 31.1% | Stock Analytics | |
DE NORA INDIA | ₹400.3 Cr | -14.3% | -31.6% | -45.9% | Stock Analytics |
HEG Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HEG | -6.9% |
-20.8% |
5.3% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses