HEIDELBERG CEMENT INDIA
|
HEIDELBERG CEMENT INDIA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,366 Cr | ₹2,238 Cr | ₹2,297 Cr | ₹2,117 Cr | ₹2,170 Cr |
Sales | ₹2,350 Cr | ₹2,201 Cr | ₹2,236 Cr | ₹2,087 Cr | ₹2,153 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹8.23 Cr | ₹8.16 Cr | ₹6.59 Cr | ₹5.74 Cr | ₹4.48 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.87 Cr | ₹29 Cr | ₹54 Cr | ₹24 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,366 Cr | ₹2,238 Cr | ₹2,297 Cr | ₹2,117 Cr | ₹2,170 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹29 Cr | ₹-13 Cr | ₹-22 Cr | ₹3.92 Cr | ₹5.06 Cr |
Raw Material Consumed | ₹433 Cr | ₹414 Cr | ₹450 Cr | ₹369 Cr | ₹384 Cr |
Opening Raw Materials | ₹22 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr |
Purchases Raw Materials | ₹431 Cr | ₹407 Cr | ₹454 Cr | ₹370 Cr | ₹384 Cr |
Closing Raw Materials | ₹20 Cr | ₹22 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹670 Cr | ₹773 Cr | ₹642 Cr | ₹488 Cr | ₹474 Cr |
Electricity & Power | ₹670 Cr | ₹773 Cr | ₹642 Cr | ₹488 Cr | ₹474 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹153 Cr | ₹133 Cr | ₹131 Cr | ₹127 Cr | ₹131 Cr |
Salaries, Wages & Bonus | ₹135 Cr | ₹115 Cr | ₹115 Cr | ₹113 Cr | ₹115 Cr |
Contributions to EPF & Pension Funds | ₹7.27 Cr | ₹6.74 Cr | ₹6.58 Cr | ₹6.05 Cr | ₹6.02 Cr |
Workmen and Staff Welfare Expenses | ₹7.86 Cr | ₹7.55 Cr | ₹6.10 Cr | ₹4.55 Cr | ₹6.50 Cr |
Other Employees Cost | ₹3.03 Cr | ₹3.36 Cr | ₹3.48 Cr | ₹3.47 Cr | ₹3.35 Cr |
Other Manufacturing Expenses | ₹154 Cr | ₹149 Cr | ₹142 Cr | ₹127 Cr | ₹120 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹44 Cr | ₹35 Cr | ₹37 Cr | ₹33 Cr | ₹32 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹109 Cr | ₹113 Cr | ₹104 Cr | ₹93 Cr | ₹88 Cr |
General and Administration Expenses | ₹100 Cr | ₹84 Cr | ₹81 Cr | ₹85 Cr | ₹81 Cr |
Rent , Rates & Taxes | ₹52 Cr | ₹48 Cr | ₹49 Cr | ₹54 Cr | ₹52 Cr |
Insurance | ₹6.40 Cr | ₹6.29 Cr | ₹6.25 Cr | ₹3.64 Cr | ₹2.66 Cr |
Printing and stationery | ₹0.68 Cr | ₹0.64 Cr | ₹0.69 Cr | ₹0.69 Cr | ₹0.83 Cr |
Professional and legal fees | ₹11 Cr | ₹3.94 Cr | ₹2.86 Cr | ₹3.22 Cr | ₹4.07 Cr |
Traveling and conveyance | ₹8.41 Cr | ₹7.83 Cr | ₹5.89 Cr | ₹3.77 Cr | ₹6.36 Cr |
Other Administration | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr | ₹14 Cr |
Selling and Distribution Expenses | ₹487 Cr | ₹425 Cr | ₹411 Cr | ₹388 Cr | ₹413 Cr |
Advertisement & Sales Promotion | ₹40 Cr | ₹23 Cr | ₹15 Cr | ₹14 Cr | ₹23 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹350 Cr | ₹312 Cr | ₹296 Cr | ₹277 Cr | ₹288 Cr |
Handling and Clearing Charges | ₹96 Cr | ₹90 Cr | ₹100 Cr | ₹97 Cr | ₹102 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹25 Cr | ₹25 Cr | ₹27 Cr | ₹23 Cr | ₹35 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.55 Cr | ₹1.50 Cr | - | ₹0.41 Cr | ₹0.67 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹27 Cr | ₹23 Cr | ₹34 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,049 Cr | ₹1,989 Cr | ₹1,862 Cr | ₹1,610 Cr | ₹1,642 Cr |
Operating Profit (Excl OI) | ₹317 Cr | ₹249 Cr | ₹435 Cr | ₹507 Cr | ₹528 Cr |
Other Income | ₹55 Cr | ₹45 Cr | ₹49 Cr | ₹46 Cr | ₹53 Cr |
Interest Received | ₹40 Cr | ₹29 Cr | ₹28 Cr | ₹22 Cr | ₹30 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.38 Cr | ₹0.10 Cr | ₹0.62 Cr | ₹2.76 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.50 Cr | ₹1.75 Cr | ₹5.21 Cr | ₹7.23 Cr | ₹8.42 Cr |
Foreign Exchange Gains | - | - | ₹0.58 Cr | - | - |
Others | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Operating Profit | ₹371 Cr | ₹294 Cr | ₹484 Cr | ₹553 Cr | ₹581 Cr |
Interest | ₹35 Cr | ₹46 Cr | ₹36 Cr | ₹51 Cr | ₹74 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹14 Cr | ₹17 Cr | ₹25 Cr | ₹36 Cr | ₹48 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.93 Cr | ₹2.73 Cr | ₹3.28 Cr | ₹2.53 Cr | ₹3.35 Cr |
Other Interest | ₹18 Cr | ₹26 Cr | ₹8.54 Cr | ₹12 Cr | ₹22 Cr |
PBDT | ₹336 Cr | ₹248 Cr | ₹447 Cr | ₹502 Cr | ₹507 Cr |
Depreciation | ₹110 Cr | ₹112 Cr | ₹112 Cr | ₹111 Cr | ₹109 Cr |
Profit Before Taxation & Exceptional Items | ₹227 Cr | ₹136 Cr | ₹335 Cr | ₹391 Cr | ₹398 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹227 Cr | ₹136 Cr | ₹335 Cr | ₹391 Cr | ₹398 Cr |
Provision for Tax | ₹59 Cr | ₹37 Cr | ₹83 Cr | ₹76 Cr | ₹130 Cr |
Current Income Tax | ₹67 Cr | ₹41 Cr | ₹59 Cr | ₹73 Cr | ₹69 Cr |
Deferred Tax | ₹-8.09 Cr | ₹-4.47 Cr | ₹24 Cr | ₹3.34 Cr | ₹61 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹168 Cr | ₹99 Cr | ₹252 Cr | ₹315 Cr | ₹268 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹782 Cr | ₹887 Cr | ₹745 Cr | ₹566 Cr | ₹421 Cr |
Appropriations | ₹950 Cr | ₹986 Cr | ₹997 Cr | ₹881 Cr | ₹689 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹6.99 Cr |
Other Appropriation | ₹159 Cr | ₹204 Cr | ₹110 Cr | ₹136 Cr | ₹82 Cr |
Equity Dividend % | ₹80.00 | ₹70.00 | ₹90.00 | ₹80.00 | ₹75.00 |
Earnings Per Share | ₹7.40 | ₹4.38 | ₹11.13 | ₹13.90 | ₹11.83 |
Adjusted EPS | ₹7.40 | ₹4.38 | ₹11.13 | ₹13.90 | ₹11.83 |
Compare Income Statement of peers of HEIDELBERG CEMENT INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HEIDELBERG CEMENT INDIA | ₹4,832.2 Cr | -1.2% | -5.4% | 10.6% | Stock Analytics | |
ULTRATECH CEMENT | ₹328,745.0 Cr | 6.1% | 5.3% | 24.6% | Stock Analytics | |
AMBUJA CEMENTS | ₹123,329.0 Cr | -8.1% | -10.3% | 14.9% | Stock Analytics | |
SHREE CEMENT | ₹89,472.3 Cr | 2.9% | 1.4% | -8.1% | Stock Analytics | |
ACC | ₹39,247.5 Cr | -4.5% | -7% | 9.5% | Stock Analytics | |
DALMIA BHARAT | ₹33,894.8 Cr | 5.5% | 0.3% | -19.8% | Stock Analytics |
HEIDELBERG CEMENT INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HEIDELBERG CEMENT INDIA | -1.2% |
-5.4% |
10.6% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses