HIKAL
|
HIKAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr | ₹1,507 Cr |
Sales | ₹1,745 Cr | ₹1,989 Cr | ₹1,902 Cr | ₹1,701 Cr | ₹1,457 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹23 Cr | ₹16 Cr | ₹24 Cr | ₹6.06 Cr | ₹4.86 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹13 Cr | ₹45 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr | ₹1,507 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹20 Cr | ₹-15 Cr | ₹-36 Cr | ₹1.67 Cr | ₹-5.58 Cr |
Raw Material Consumed | ₹805 Cr | ₹1,122 Cr | ₹1,032 Cr | ₹907 Cr | ₹782 Cr |
Opening Raw Materials | ₹136 Cr | ₹163 Cr | ₹136 Cr | ₹181 Cr | ₹236 Cr |
Purchases Raw Materials | ₹809 Cr | ₹1,094 Cr | ₹1,059 Cr | ₹861 Cr | ₹727 Cr |
Closing Raw Materials | ₹140 Cr | ₹136 Cr | ₹163 Cr | ₹136 Cr | ₹181 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr | ₹130 Cr |
Electricity & Power | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr | ₹130 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹247 Cr | ₹222 Cr | ₹203 Cr | ₹164 Cr | ₹157 Cr |
Salaries, Wages & Bonus | ₹215 Cr | ₹193 Cr | ₹174 Cr | ₹142 Cr | ₹135 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹10 Cr | ₹8.28 Cr | ₹7.04 Cr | ₹6.72 Cr |
Workmen and Staff Welfare Expenses | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹13 Cr | ₹13 Cr |
Other Employees Cost | ₹2.49 Cr | ₹2.22 Cr | ₹3.08 Cr | ₹2.39 Cr | ₹2.03 Cr |
Other Manufacturing Expenses | ₹134 Cr | ₹111 Cr | ₹104 Cr | ₹85 Cr | ₹86 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹28 Cr | ₹23 Cr | ₹21 Cr | ₹18 Cr | ₹15 Cr |
Repairs and Maintenance | ₹66 Cr | ₹53 Cr | ₹46 Cr | ₹39 Cr | ₹45 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹39 Cr | ₹35 Cr | ₹37 Cr | ₹28 Cr | ₹25 Cr |
General and Administration Expenses | ₹87 Cr | ₹80 Cr | ₹61 Cr | ₹39 Cr | ₹43 Cr |
Rent , Rates & Taxes | ₹3.43 Cr | ₹4.62 Cr | ₹4.96 Cr | ₹4.64 Cr | ₹4.72 Cr |
Insurance | ₹13 Cr | ₹12 Cr | ₹8.81 Cr | ₹6.53 Cr | ₹7.03 Cr |
Printing and stationery | ₹2.71 Cr | ₹2.10 Cr | ₹2.26 Cr | ₹1.53 Cr | ₹1.66 Cr |
Professional and legal fees | ₹46 Cr | ₹43 Cr | ₹32 Cr | ₹15 Cr | ₹12 Cr |
Traveling and conveyance | ₹8.87 Cr | ₹7.38 Cr | ₹2.29 Cr | ₹1.54 Cr | ₹6.24 Cr |
Other Administration | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹9.70 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹30 Cr | ₹31 Cr | ₹41 Cr | ₹31 Cr | ₹20 Cr |
Advertisement & Sales Promotion | ₹0.08 Cr | ₹0.24 Cr | ₹0.74 Cr | ₹0.27 Cr | ₹0.40 Cr |
Sales Commissions & Incentives | ₹2.58 Cr | ₹2.68 Cr | ₹2.03 Cr | ₹3.08 Cr | ₹1.34 Cr |
Freight and Forwarding | ₹1.46 Cr | ₹1.48 Cr | ₹2.02 Cr | ₹1.33 Cr | ₹1.89 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹25 Cr | ₹26 Cr | ₹36 Cr | ₹27 Cr | ₹17 Cr |
Miscellaneous Expenses | ₹26 Cr | ₹27 Cr | ₹21 Cr | ₹22 Cr | ₹22 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹2.10 Cr | ₹4.48 Cr | ₹1.53 Cr | ₹4.53 Cr | ₹2.12 Cr |
Losson disposal of fixed assets(net) | - | ₹0.70 Cr | - | - | ₹0.13 Cr |
Losson foreign exchange fluctuations | ₹0.03 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,518 Cr | ₹1,766 Cr | ₹1,602 Cr | ₹1,398 Cr | ₹1,234 Cr |
Operating Profit (Excl OI) | ₹267 Cr | ₹257 Cr | ₹341 Cr | ₹323 Cr | ₹273 Cr |
Other Income | ₹2.45 Cr | ₹5.41 Cr | ₹4.89 Cr | ₹4.98 Cr | ₹3.70 Cr |
Interest Received | ₹1.70 Cr | ₹1.96 Cr | ₹1.76 Cr | ₹2.67 Cr | ₹2.52 Cr |
Dividend Received | ₹0.00 Cr | - | - | ₹0.00 Cr | - |
Profit on sale of Fixed Assets | ₹0.16 Cr | - | ₹0.05 Cr | - | - |
Profits on sale of Investments | ₹0.37 Cr | ₹1.32 Cr | ₹0.14 Cr | ₹0.01 Cr | - |
Provision Written Back | ₹0.22 Cr | - | ₹0.36 Cr | - | - |
Foreign Exchange Gains | - | ₹2.13 Cr | ₹2.32 Cr | ₹1.29 Cr | ₹1.11 Cr |
Others | ₹0.00 Cr | ₹0.01 Cr | ₹0.27 Cr | ₹1.01 Cr | ₹0.07 Cr |
Operating Profit | ₹269 Cr | ₹262 Cr | ₹345 Cr | ₹328 Cr | ₹277 Cr |
Interest | ₹56 Cr | ₹48 Cr | ₹31 Cr | ₹36 Cr | ₹52 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹20 Cr | ₹26 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.18 Cr | ₹4.51 Cr | ₹3.13 Cr | ₹2.62 Cr | ₹3.11 Cr |
Other Interest | ₹25 Cr | ₹24 Cr | ₹13 Cr | ₹14 Cr | ₹23 Cr |
PBDT | ₹213 Cr | ₹214 Cr | ₹314 Cr | ₹292 Cr | ₹224 Cr |
Depreciation | ₹118 Cr | ₹109 Cr | ₹96 Cr | ₹85 Cr | ₹82 Cr |
Profit Before Taxation & Exceptional Items | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr | ₹142 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-15 Cr |
Profit Before Tax | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr | ₹127 Cr |
Provision for Tax | ₹26 Cr | ₹27 Cr | ₹58 Cr | ₹73 Cr | ₹42 Cr |
Current Income Tax | ₹28 Cr | ₹30 Cr | ₹60 Cr | ₹80 Cr | ₹35 Cr |
Deferred Tax | ₹-2.47 Cr | ₹-3.49 Cr | ₹-1.59 Cr | ₹-6.27 Cr | ₹7.44 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr | ₹84 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr | ₹84 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹838 Cr | ₹773 Cr | ₹638 Cr | ₹521 Cr | ₹461 Cr |
Appropriations | ₹908 Cr | ₹851 Cr | ₹799 Cr | ₹655 Cr | ₹545 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.53 Cr |
Other Appropriation | ₹8.05 Cr | ₹5.53 Cr | ₹11 Cr | ₹3.91 Cr | ₹9.06 Cr |
Equity Dividend % | ₹60.00 | ₹60.00 | ₹80.00 | ₹100.00 | ₹60.00 |
Earnings Per Share | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 | ₹6.85 |
Adjusted EPS | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 | ₹6.85 |
Compare Income Statement of peers of HIKAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HIKAL | ₹4,702.0 Cr | 7.2% | 2.6% | 27.7% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹418,084.0 Cr | -0% | -4.6% | 18.9% | Stock Analytics | |
DIVIS LABORATORIES | ₹162,384.0 Cr | 8.8% | 5.1% | 64.4% | Stock Analytics | |
CIPLA | ₹118,853.0 Cr | 2.4% | -1.1% | 0.8% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹103,143.0 Cr | 2.6% | -9.9% | -0.4% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹101,459.0 Cr | 3.6% | -0.1% | 22.7% | Stock Analytics |
HIKAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HIKAL | 7.2% |
2.6% |
27.7% |
SENSEX | 0.7% |
-0.1% |
8.8% |
You may also like the below Video Courses