HFCL
|
HFCL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,465 Cr | ₹4,743 Cr | ₹4,727 Cr | ₹4,423 Cr | ₹3,839 Cr |
Sales | ₹1,794 Cr | ₹2,372 Cr | ₹1,938 Cr | ₹1,200 Cr | ₹839 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2,664 Cr | ₹2,363 Cr | ₹2,780 Cr | ₹3,217 Cr | ₹2,995 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.43 Cr | ₹8.53 Cr | ₹9.13 Cr | ₹5.51 Cr | ₹4.04 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,465 Cr | ₹4,743 Cr | ₹4,727 Cr | ₹4,423 Cr | ₹3,839 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-103 Cr | ₹-102 Cr | ₹-81 Cr | ₹8.07 Cr | ₹-94 Cr |
Raw Material Consumed | ₹2,191 Cr | ₹2,545 Cr | ₹2,217 Cr | ₹2,423 Cr | ₹1,403 Cr |
Opening Raw Materials | ₹291 Cr | ₹199 Cr | ₹115 Cr | ₹73 Cr | ₹83 Cr |
Purchases Raw Materials | ₹715 Cr | ₹1,073 Cr | ₹1,058 Cr | ₹686 Cr | ₹512 Cr |
Closing Raw Materials | ₹207 Cr | ₹291 Cr | ₹199 Cr | ₹115 Cr | ₹73 Cr |
Other Direct Purchases / Brought in cost | ₹1,391 Cr | ₹1,564 Cr | ₹1,244 Cr | ₹1,778 Cr | ₹882 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹44 Cr | ₹49 Cr | ₹35 Cr | ₹26 Cr | ₹16 Cr |
Electricity & Power | ₹44 Cr | ₹49 Cr | ₹35 Cr | ₹26 Cr | ₹16 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹351 Cr | ₹348 Cr | ₹311 Cr | ₹253 Cr | ₹224 Cr |
Salaries, Wages & Bonus | ₹319 Cr | ₹318 Cr | ₹283 Cr | ₹234 Cr | ₹201 Cr |
Contributions to EPF & Pension Funds | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹9.79 Cr |
Workmen and Staff Welfare Expenses | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹5.13 Cr | ₹5.62 Cr |
Other Employees Cost | - | - | - | ₹3.89 Cr | ₹7.51 Cr |
Other Manufacturing Expenses | ₹1,146 Cr | ₹1,047 Cr | ₹1,387 Cr | ₹987 Cr | ₹1,638 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹5.54 Cr | ₹7.56 Cr | ₹4.91 Cr | ₹4.83 Cr | ₹7.16 Cr |
Packing Material Consumed | ₹37 Cr | ₹50 Cr | ₹34 Cr | ₹20 Cr | ₹15 Cr |
Other Mfg Exp | ₹1,103 Cr | ₹990 Cr | ₹1,349 Cr | ₹962 Cr | ₹1,616 Cr |
General and Administration Expenses | ₹142 Cr | ₹135 Cr | ₹120 Cr | ₹100 Cr | ₹98 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹13 Cr | ₹7.72 Cr | ₹7.31 Cr | ₹7.87 Cr |
Insurance | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹54 Cr | ₹60 Cr | ₹56 Cr | ₹45 Cr | ₹40 Cr |
Traveling and conveyance | ₹52 Cr | ₹44 Cr | ₹39 Cr | ₹31 Cr | ₹35 Cr |
Other Administration | ₹7.12 Cr | ₹6.27 Cr | ₹5.80 Cr | ₹4.21 Cr | ₹4.28 Cr |
Selling and Distribution Expenses | ₹68 Cr | ₹61 Cr | ₹44 Cr | ₹44 Cr | ₹22 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹68 Cr | ₹61 Cr | ₹44 Cr | ₹44 Cr | ₹22 Cr |
Miscellaneous Expenses | ₹45 Cr | ₹42 Cr | ₹44 Cr | ₹33 Cr | ₹72 Cr |
Bad debts /advances written off | ₹0.10 Cr | ₹0.34 Cr | ₹0.56 Cr | ₹1.57 Cr | ₹2.23 Cr |
Provision for doubtful debts | ₹0.35 Cr | ₹4.36 Cr | ₹5.01 Cr | ₹3.09 Cr | ₹4.36 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹8.65 Cr | ₹7.69 Cr | ₹5.05 Cr | - | ₹15 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹36 Cr | ₹30 Cr | ₹33 Cr | ₹28 Cr | ₹50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,884 Cr | ₹4,125 Cr | ₹4,077 Cr | ₹3,873 Cr | ₹3,379 Cr |
Operating Profit (Excl OI) | ₹582 Cr | ₹619 Cr | ₹650 Cr | ₹550 Cr | ₹460 Cr |
Other Income | ₹101 Cr | ₹47 Cr | ₹43 Cr | ₹35 Cr | ₹56 Cr |
Interest Received | ₹58 Cr | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹20 Cr |
Dividend Received | ₹0.34 Cr | ₹0.30 Cr | - | - | ₹0.02 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹11 Cr | ₹1.46 Cr | - | - | ₹34 Cr |
Foreign Exchange Gains | ₹8.98 Cr | ₹19 Cr | - | ₹16 Cr | - |
Others | ₹22 Cr | ₹12 Cr | ₹27 Cr | ₹3.61 Cr | ₹2.21 Cr |
Operating Profit | ₹682 Cr | ₹666 Cr | ₹693 Cr | ₹584 Cr | ₹516 Cr |
Interest | ₹147 Cr | ₹152 Cr | ₹166 Cr | ₹175 Cr | ₹115 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹58 Cr | ₹49 Cr | ₹54 Cr | ₹69 Cr | ₹48 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹70 Cr | ₹70 Cr | ₹92 Cr | ₹78 Cr | ₹38 Cr |
Other Interest | ₹19 Cr | ₹34 Cr | ₹21 Cr | ₹27 Cr | ₹29 Cr |
PBDT | ₹535 Cr | ₹514 Cr | ₹527 Cr | ₹410 Cr | ₹401 Cr |
Depreciation | ₹82 Cr | ₹83 Cr | ₹78 Cr | ₹69 Cr | ₹42 Cr |
Profit Before Taxation & Exceptional Items | ₹453 Cr | ₹431 Cr | ₹448 Cr | ₹341 Cr | ₹359 Cr |
Exceptional Income / Expenses | - | - | ₹-6.38 Cr | ₹-4.13 Cr | - |
Profit Before Tax | ₹454 Cr | ₹431 Cr | ₹442 Cr | ₹337 Cr | ₹358 Cr |
Provision for Tax | ₹117 Cr | ₹113 Cr | ₹116 Cr | ₹91 Cr | ₹121 Cr |
Current Income Tax | ₹68 Cr | ₹79 Cr | ₹115 Cr | ₹86 Cr | ₹54 Cr |
Deferred Tax | ₹49 Cr | ₹34 Cr | ₹1.75 Cr | ₹4.49 Cr | ₹67 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹338 Cr | ₹318 Cr | ₹326 Cr | ₹246 Cr | ₹237 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | ₹-7.24 Cr | ₹-10 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹338 Cr | ₹318 Cr | ₹326 Cr | ₹239 Cr | ₹227 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,787 Cr | ₹1,511 Cr | ₹1,196 Cr | ₹1,082 Cr | ₹869 Cr |
Appropriations | ₹2,124 Cr | ₹1,828 Cr | ₹1,522 Cr | ₹1,321 Cr | ₹1,096 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹32 Cr | ₹42 Cr | ₹12 Cr | ₹125 Cr | ₹14 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹18.00 | ₹15.00 | - |
Earnings Per Share | ₹2.34 | ₹2.31 | ₹2.37 | ₹1.86 | ₹1.77 |
Adjusted EPS | ₹2.34 | ₹2.31 | ₹2.37 | ₹1.86 | ₹1.77 |
Compare Income Statement of peers of HFCL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HFCL | ₹16,345.8 Cr | -9.9% | -11% | 49.8% | Stock Analytics | |
GTL INFRASTRUCTURE | ₹2,625.9 Cr | -6.8% | 2% | 34% | Stock Analytics | |
VINDHYA TELELINKS | ₹2,293.4 Cr | -9.2% | -0.2% | -12.3% | Stock Analytics | |
SUYOG TELEMATICS | ₹2,021.6 Cr | 2% | 12% | 101.6% | Stock Analytics |
HFCL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HFCL | -9.9% |
-11% |
49.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses