HESTER BIOSCIENCES
|
HESTER BIOSCIENCES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹305 Cr | ₹268 Cr | ₹237 Cr | ₹215 Cr | ₹183 Cr |
Sales | ₹302 Cr | ₹263 Cr | ₹233 Cr | ₹197 Cr | ₹172 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | ₹0.20 Cr | ₹0.93 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.97 Cr | ₹4.91 Cr | ₹3.70 Cr | ₹17 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹305 Cr | ₹266 Cr | ₹235 Cr | ₹214 Cr | ₹183 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹8.74 Cr | ₹-5.25 Cr | ₹-11 Cr | ₹3.60 Cr | ₹-16 Cr |
Raw Material Consumed | ₹87 Cr | ₹83 Cr | ₹75 Cr | ₹47 Cr | ₹44 Cr |
Opening Raw Materials | ₹9.35 Cr | ₹7.97 Cr | ₹4.95 Cr | ₹4.58 Cr | ₹9.52 Cr |
Purchases Raw Materials | ₹53 Cr | ₹54 Cr | ₹66 Cr | ₹39 Cr | ₹36 Cr |
Closing Raw Materials | ₹7.70 Cr | ₹9.35 Cr | ₹7.97 Cr | ₹4.95 Cr | ₹7.91 Cr |
Other Direct Purchases / Brought in cost | ₹33 Cr | ₹30 Cr | ₹13 Cr | ₹7.97 Cr | ₹6.52 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹7.57 Cr | ₹8.13 Cr |
Electricity & Power | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹7.57 Cr | ₹8.13 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹64 Cr | ₹56 Cr | ₹45 Cr | ₹39 Cr | ₹41 Cr |
Salaries, Wages & Bonus | ₹61 Cr | ₹53 Cr | ₹43 Cr | ₹37 Cr | ₹39 Cr |
Contributions to EPF & Pension Funds | ₹2.51 Cr | ₹1.91 Cr | ₹1.80 Cr | ₹1.34 Cr | ₹1.44 Cr |
Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.32 Cr | ₹0.30 Cr | ₹0.25 Cr | ₹0.14 Cr |
Other Employees Cost | ₹0.45 Cr | ₹0.40 Cr | ₹0.56 Cr | ₹0.57 Cr | ₹0.32 Cr |
Other Manufacturing Expenses | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.24 Cr | ₹3.73 Cr | ₹2.34 Cr | ₹1.77 Cr | ₹1.34 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹8.95 Cr | ₹9.16 Cr | ₹9.83 Cr | ₹11 Cr |
General and Administration Expenses | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr |
Rent , Rates & Taxes | ₹3.53 Cr | ₹2.25 Cr | ₹1.64 Cr | ₹2.43 Cr | ₹1.25 Cr |
Insurance | ₹1.22 Cr | ₹1.23 Cr | ₹3.18 Cr | ₹0.81 Cr | ₹0.75 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.53 Cr | ₹3.94 Cr | ₹3.94 Cr | ₹5.15 Cr | ₹3.80 Cr |
Traveling and conveyance | ₹17 Cr | ₹16 Cr | ₹9.47 Cr | ₹5.90 Cr | ₹6.54 Cr |
Other Administration | ₹1.97 Cr | ₹1.68 Cr | ₹0.96 Cr | ₹1.01 Cr | ₹1.13 Cr |
Selling and Distribution Expenses | ₹26 Cr | ₹26 Cr | ₹17 Cr | ₹15 Cr | ₹19 Cr |
Advertisement & Sales Promotion | ₹8.81 Cr | ₹9.97 Cr | ₹4.96 Cr | ₹3.80 Cr | - |
Sales Commissions & Incentives | ₹3.27 Cr | ₹3.16 Cr | ₹1.36 Cr | ₹1.56 Cr | - |
Freight and Forwarding | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹9.38 Cr | ₹6.63 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹12 Cr |
Miscellaneous Expenses | ₹6.18 Cr | ₹5.54 Cr | ₹6.53 Cr | ₹7.34 Cr | ₹6.69 Cr |
Bad debts /advances written off | ₹0.51 Cr | ₹0.34 Cr | ₹1.99 Cr | ₹0.69 Cr | ₹0.06 Cr |
Provision for doubtful debts | ₹0.69 Cr | ₹0.39 Cr | ₹0.47 Cr | ₹0.29 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.40 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.98 Cr | ₹4.81 Cr | ₹4.08 Cr | ₹5.96 Cr | ₹6.63 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹251 Cr | ₹216 Cr | ₹175 Cr | ₹146 Cr | ₹128 Cr |
Operating Profit (Excl OI) | ₹53 Cr | ₹50 Cr | ₹60 Cr | ₹69 Cr | ₹55 Cr |
Other Income | ₹11 Cr | ₹15 Cr | ₹14 Cr | ₹4.68 Cr | ₹6.37 Cr |
Interest Received | ₹1.91 Cr | ₹2.17 Cr | ₹1.90 Cr | ₹1.29 Cr | ₹0.37 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.02 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.53 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.49 Cr | ₹0.21 Cr | - | - | - |
Foreign Exchange Gains | ₹0.88 Cr | ₹0.85 Cr | ₹0.07 Cr | - | ₹0.94 Cr |
Others | ₹7.83 Cr | ₹12 Cr | ₹12 Cr | ₹3.38 Cr | ₹4.53 Cr |
Operating Profit | ₹64 Cr | ₹66 Cr | ₹74 Cr | ₹73 Cr | ₹62 Cr |
Interest | ₹20 Cr | ₹9.32 Cr | ₹4.06 Cr | ₹6.60 Cr | ₹7.37 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.31 Cr | ₹0.33 Cr | ₹0.96 Cr | ₹0.54 Cr | ₹0.98 Cr |
Other Interest | ₹19 Cr | ₹8.99 Cr | ₹3.11 Cr | ₹6.06 Cr | ₹6.39 Cr |
PBDT | ₹45 Cr | ₹56 Cr | ₹70 Cr | ₹67 Cr | ₹54 Cr |
Depreciation | ₹17 Cr | ₹21 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹27 Cr | ₹36 Cr | ₹53 Cr | ₹53 Cr | ₹41 Cr |
Exceptional Income / Expenses | - | - | - | ₹-3.32 Cr | - |
Profit Before Tax | ₹32 Cr | ₹40 Cr | ₹54 Cr | ₹50 Cr | ₹41 Cr |
Provision for Tax | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹15 Cr | ₹10 Cr |
Current Income Tax | ₹11 Cr | ₹11 Cr | ₹15 Cr | ₹17 Cr | ₹12 Cr |
Deferred Tax | ₹0.06 Cr | ₹0.84 Cr | ₹-0.77 Cr | ₹-1.54 Cr | ₹-1.84 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹21 Cr | ₹28 Cr | ₹39 Cr | ₹35 Cr | ₹31 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.28 Cr | ₹-1.41 Cr | ₹-0.16 Cr | ₹-0.27 Cr | ₹-1.83 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹19 Cr | ₹27 Cr | ₹39 Cr | ₹34 Cr | ₹29 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹203 Cr | ₹185 Cr | ₹154 Cr | ₹125 Cr | ₹104 Cr |
Appropriations | ₹222 Cr | ₹211 Cr | ₹193 Cr | ₹160 Cr | ₹133 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.84 Cr | ₹8.40 Cr | ₹8.62 Cr | ₹5.40 Cr | ₹7.93 Cr |
Equity Dividend % | ₹60.00 | ₹80.00 | ₹100.00 | ₹100.00 | ₹66.00 |
Earnings Per Share | ₹22.20 | ₹31.30 | ₹46.22 | ₹40.47 | ₹34.29 |
Adjusted EPS | ₹22.20 | ₹31.30 | ₹46.22 | ₹40.47 | ₹34.29 |
Compare Income Statement of peers of HESTER BIOSCIENCES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HESTER BIOSCIENCES | ₹1,609.5 Cr | -7% | -20.4% | 29.3% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹423,974.0 Cr | 1.3% | -4.7% | 22.8% | Stock Analytics | |
DIVIS LABORATORIES | ₹161,729.0 Cr | 6.3% | 3.3% | 59.2% | Stock Analytics | |
CIPLA | ₹116,999.0 Cr | -0.7% | -3.3% | 2.1% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹101,771.0 Cr | 2.1% | -9.7% | -0.3% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹97,951.9 Cr | 2.1% | -2.8% | 26.4% | Stock Analytics |
HESTER BIOSCIENCES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HESTER BIOSCIENCES | -7% |
-20.4% |
29.3% |
SENSEX | 2.7% |
0.8% |
9.7% |
You may also like the below Video Courses