HERANBA INDUSTRIES
|
HERANBA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | |
|---|---|---|---|
| INCOME : | |||
| Gross Sales | ₹1,289 Cr | ₹1,342 Cr | ₹1,342 Cr |
| Sales | ₹1,281 Cr | ₹1,335 Cr | ₹1,335 Cr |
| Job Work/ Contract Receipts | - | - | - |
| Processing Charges / Service Income | - | - | - |
| Revenue from property development | - | - | - |
| Other Operational Income | ₹8.50 Cr | ₹7.57 Cr | ₹7.57 Cr |
| Less: Excise Duty | - | - | - |
| Net Sales | ₹1,257 Cr | ₹1,319 Cr | ₹1,319 Cr |
| EXPENDITURE : | |||
| Increase/Decrease in Stock | ₹23 Cr | ₹-33 Cr | ₹-33 Cr |
| Raw Material Consumed | ₹843 Cr | ₹915 Cr | ₹915 Cr |
| Opening Raw Materials | ₹76 Cr | - | - |
| Purchases Raw Materials | ₹820 Cr | ₹984 Cr | ₹984 Cr |
| Closing Raw Materials | ₹69 Cr | ₹76 Cr | ₹76 Cr |
| Other Direct Purchases / Brought in cost | ₹17 Cr | ₹7.30 Cr | ₹7.30 Cr |
| Other raw material cost | - | - | - |
| Power & Fuel Cost | ₹70 Cr | ₹87 Cr | ₹87 Cr |
| Electricity & Power | ₹70 Cr | ₹87 Cr | ₹87 Cr |
| Oil, Fuel & Natural gas | - | - | - |
| Coals etc | - | - | - |
| Other power & fuel | - | - | - |
| Employee Cost | ₹85 Cr | ₹67 Cr | ₹67 Cr |
| Salaries, Wages & Bonus | ₹78 Cr | ₹61 Cr | ₹61 Cr |
| Contributions to EPF & Pension Funds | ₹4.36 Cr | ₹3.21 Cr | ₹3.21 Cr |
| Workmen and Staff Welfare Expenses | ₹3.05 Cr | ₹2.56 Cr | ₹2.56 Cr |
| Other Employees Cost | - | - | - |
| Other Manufacturing Expenses | ₹71 Cr | ₹55 Cr | ₹55 Cr |
| Sub-contracted / Out sourced services | - | - | - |
| Processing Charges | ₹29 Cr | ₹20 Cr | ₹20 Cr |
| Repairs and Maintenance | ₹9.92 Cr | ₹9.78 Cr | ₹9.78 Cr |
| Packing Material Consumed | - | - | - |
| Other Mfg Exp | ₹32 Cr | ₹25 Cr | ₹25 Cr |
| General and Administration Expenses | ₹18 Cr | ₹15 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹4.77 Cr | ₹5.53 Cr | ₹5.53 Cr |
| Insurance | ₹3.02 Cr | ₹2.73 Cr | ₹2.73 Cr |
| Printing and stationery | - | - | - |
| Professional and legal fees | ₹8.79 Cr | ₹5.88 Cr | ₹5.88 Cr |
| Traveling and conveyance | - | - | - |
| Other Administration | ₹1.20 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Selling and Distribution Expenses | ₹40 Cr | ₹38 Cr | ₹38 Cr |
| Advertisement & Sales Promotion | - | - | - |
| Sales Commissions & Incentives | - | - | - |
| Freight and Forwarding | - | - | - |
| Handling and Clearing Charges | - | - | - |
| Other Selling Expenses | ₹40 Cr | ₹38 Cr | ₹38 Cr |
| Miscellaneous Expenses | ₹29 Cr | ₹19 Cr | ₹19 Cr |
| Bad debts /advances written off | - | - | - |
| Provision for doubtful debts | ₹6.16 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Losson disposal of fixed assets(net) | - | - | - |
| Losson foreign exchange fluctuations | - | - | - |
| Losson sale of non-trade current investments | - | ₹0.03 Cr | ₹0.03 Cr |
| Other Miscellaneous Expenses | ₹23 Cr | ₹19 Cr | ₹19 Cr |
| Less: Expenses Capitalised | - | - | - |
| Total Expenditure | ₹1,180 Cr | ₹1,163 Cr | ₹1,163 Cr |
| Operating Profit (Excl OI) | ₹77 Cr | ₹156 Cr | ₹156 Cr |
| Other Income | ₹14 Cr | ₹12 Cr | ₹12 Cr |
| Interest Received | ₹3.21 Cr | ₹3.42 Cr | ₹3.42 Cr |
| Dividend Received | - | - | - |
| Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Profits on sale of Investments | ₹0.01 Cr | ₹0.64 Cr | ₹0.64 Cr |
| Provision Written Back | ₹5.88 Cr | ₹2.58 Cr | ₹2.58 Cr |
| Foreign Exchange Gains | ₹3.66 Cr | ₹4.19 Cr | ₹4.19 Cr |
| Others | ₹0.97 Cr | ₹1.33 Cr | ₹1.33 Cr |
| Operating Profit | ₹91 Cr | ₹168 Cr | ₹168 Cr |
| Interest | ₹12 Cr | ₹7.94 Cr | ₹7.94 Cr |
| InterestonDebenture / Bonds | - | - | - |
| Interest on Term Loan | - | - | - |
| Intereston Fixed deposits | - | - | - |
| Bank Charges etc | ₹2.01 Cr | ₹1.54 Cr | ₹1.54 Cr |
| Other Interest | ₹10 Cr | ₹6.40 Cr | ₹6.40 Cr |
| PBDT | ₹78 Cr | ₹160 Cr | ₹160 Cr |
| Depreciation | ₹26 Cr | ₹23 Cr | ₹23 Cr |
| Profit Before Taxation & Exceptional Items | ₹52 Cr | ₹138 Cr | ₹138 Cr |
| Exceptional Income / Expenses | - | - | - |
| Profit Before Tax | ₹52 Cr | ₹138 Cr | ₹138 Cr |
| Provision for Tax | ₹18 Cr | ₹33 Cr | ₹33 Cr |
| Current Income Tax | ₹29 Cr | ₹39 Cr | ₹39 Cr |
| Deferred Tax | ₹-11 Cr | ₹-5.17 Cr | ₹-5.17 Cr |
| Other taxes | ₹-0.41 Cr | ₹-0.49 Cr | ₹-0.49 Cr |
| Profit After Tax | ₹35 Cr | ₹104 Cr | ₹104 Cr |
| Extra items | - | - | - |
| Minority Interest | ₹0.39 Cr | - | - |
| Share of Associate | - | - | - |
| Other Consolidated Items | - | - | - |
| Consolidated Net Profit | ₹35 Cr | ₹104 Cr | ₹104 Cr |
| Adjustments to PAT | - | - | - |
| Profit Balance B/F | ₹665 Cr | ₹569 Cr | ₹569 Cr |
| Appropriations | ₹700 Cr | ₹673 Cr | ₹673 Cr |
| General Reserves | - | - | - |
| Proposed Equity Dividend | - | - | - |
| Corporate dividend tax | - | - | - |
| Other Appropriation | ₹5.00 Cr | ₹7.90 Cr | ₹7.90 Cr |
| Equity Dividend % | ₹12.50 | ₹12.50 | ₹12.50 |
| Earnings Per Share | ₹8.72 | ₹26.09 | ₹26.09 |
| Adjusted EPS | ₹8.72 | ₹26.09 | ₹26.09 |
Compare Income Statement of peers of HERANBA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERANBA INDUSTRIES | ₹1,033.0 Cr | -2.4% | -17.2% | -43.9% | Stock Analytics | |
| UPL | ₹63,391.6 Cr | -2.9% | 10.4% | 46.4% | Stock Analytics | |
| PI INDUSTRIES | ₹52,046.9 Cr | -3.2% | -2.8% | -17.8% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹22,511.5 Cr | -2.7% | -14.8% | -12.2% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹20,356.3 Cr | -0.6% | -9.6% | -19.7% | Stock Analytics | |
| BASF INDIA | ₹19,042.0 Cr | 0.8% | -3.3% | -27.9% | Stock Analytics | |
HERANBA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERANBA INDUSTRIES | -2.4% |
-17.2% |
-43.9% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses