HIL
|
HIL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,552 Cr | ₹3,663 Cr | ₹3,693 Cr | ₹3,221 Cr | ₹2,691 Cr |
Sales | ₹3,532 Cr | ₹3,646 Cr | ₹3,674 Cr | ₹3,210 Cr | ₹2,674 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.21 Cr | ₹2.26 Cr | ₹2.16 Cr | ₹1.71 Cr | ₹2.30 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹18 Cr | ₹15 Cr | ₹17 Cr | ₹9.30 Cr | ₹15 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,375 Cr | ₹3,479 Cr | ₹3,520 Cr | ₹3,044 Cr | ₹2,555 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹11 Cr | ₹-77 Cr | ₹22 Cr | ₹-20 Cr |
Raw Material Consumed | ₹1,927 Cr | ₹2,046 Cr | ₹2,031 Cr | ₹1,551 Cr | ₹1,325 Cr |
Opening Raw Materials | ₹336 Cr | ₹368 Cr | ₹216 Cr | ₹282 Cr | ₹236 Cr |
Purchases Raw Materials | ₹1,783 Cr | ₹1,917 Cr | ₹2,101 Cr | ₹1,407 Cr | ₹1,289 Cr |
Closing Raw Materials | ₹353 Cr | ₹336 Cr | ₹368 Cr | ₹216 Cr | ₹282 Cr |
Other Direct Purchases / Brought in cost | ₹161 Cr | ₹97 Cr | ₹82 Cr | ₹78 Cr | ₹82 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹126 Cr | ₹124 Cr | ₹108 Cr | ₹87 Cr | ₹79 Cr |
Electricity & Power | ₹126 Cr | ₹124 Cr | ₹108 Cr | ₹87 Cr | ₹79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹467 Cr | ₹411 Cr | ₹419 Cr | ₹394 Cr | ₹358 Cr |
Salaries, Wages & Bonus | ₹386 Cr | ₹342 Cr | ₹351 Cr | ₹331 Cr | ₹296 Cr |
Contributions to EPF & Pension Funds | ₹60 Cr | ₹56 Cr | ₹55 Cr | ₹51 Cr | ₹46 Cr |
Workmen and Staff Welfare Expenses | ₹14 Cr | ₹11 Cr | ₹9.16 Cr | ₹7.17 Cr | ₹12 Cr |
Other Employees Cost | ₹7.72 Cr | ₹2.52 Cr | ₹3.85 Cr | ₹4.57 Cr | ₹4.01 Cr |
Other Manufacturing Expenses | ₹172 Cr | ₹166 Cr | ₹164 Cr | ₹143 Cr | ₹139 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹71 Cr | ₹71 Cr | ₹70 Cr | ₹59 Cr | ₹56 Cr |
Repairs and Maintenance | ₹47 Cr | ₹40 Cr | ₹39 Cr | ₹35 Cr | ₹35 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹49 Cr | ₹48 Cr |
General and Administration Expenses | ₹156 Cr | ₹125 Cr | ₹103 Cr | ₹92 Cr | ₹112 Cr |
Rent , Rates & Taxes | ₹24 Cr | ₹17 Cr | ₹19 Cr | ₹17 Cr | ₹21 Cr |
Insurance | ₹8.91 Cr | ₹7.76 Cr | ₹7.16 Cr | ₹6.89 Cr | ₹4.92 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹51 Cr | ₹34 Cr | ₹32 Cr | ₹24 Cr | ₹28 Cr |
Traveling and conveyance | ₹35 Cr | ₹30 Cr | ₹17 Cr | ₹11 Cr | ₹32 Cr |
Other Administration | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹33 Cr | ₹27 Cr |
Selling and Distribution Expenses | ₹357 Cr | ₹335 Cr | ₹347 Cr | ₹312 Cr | ₹280 Cr |
Advertisement & Sales Promotion | ₹65 Cr | ₹53 Cr | ₹61 Cr | ₹68 Cr | ₹66 Cr |
Sales Commissions & Incentives | ₹7.92 Cr | ₹7.75 Cr | ₹11 Cr | ₹9.05 Cr | ₹7.06 Cr |
Freight and Forwarding | ₹284 Cr | ₹274 Cr | ₹275 Cr | ₹235 Cr | ₹207 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹58 Cr | ₹37 Cr | ₹41 Cr | ₹37 Cr | ₹44 Cr |
Bad debts /advances written off | ₹6.36 Cr | ₹0.22 Cr | ₹6.51 Cr | ₹2.55 Cr | ₹1.68 Cr |
Provision for doubtful debts | - | ₹1.67 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹1.62 Cr | ₹1.83 Cr | - | ₹0.84 Cr | ₹0.65 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.49 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹50 Cr | ₹34 Cr | ₹35 Cr | ₹33 Cr | ₹41 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,252 Cr | ₹3,256 Cr | ₹3,135 Cr | ₹2,637 Cr | ₹2,318 Cr |
Operating Profit (Excl OI) | ₹123 Cr | ₹223 Cr | ₹385 Cr | ₹407 Cr | ₹237 Cr |
Other Income | ₹32 Cr | ₹25 Cr | ₹37 Cr | ₹20 Cr | ₹25 Cr |
Interest Received | ₹1.66 Cr | ₹5.94 Cr | ₹1.56 Cr | ₹3.28 Cr | ₹1.04 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | - | ₹7.26 Cr | - | ₹5.38 Cr |
Profits on sale of Investments | ₹0.34 Cr | ₹0.80 Cr | ₹0.34 Cr | ₹0.08 Cr | ₹0.41 Cr |
Provision Written Back | ₹1.73 Cr | - | ₹6.65 Cr | ₹2.33 Cr | - |
Foreign Exchange Gains | ₹17 Cr | ₹5.70 Cr | ₹0.67 Cr | ₹6.85 Cr | ₹5.38 Cr |
Others | ₹11 Cr | ₹13 Cr | ₹21 Cr | ₹7.90 Cr | ₹12 Cr |
Operating Profit | ₹154 Cr | ₹248 Cr | ₹422 Cr | ₹427 Cr | ₹262 Cr |
Interest | ₹35 Cr | ₹20 Cr | ₹13 Cr | ₹28 Cr | ₹39 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹16 Cr | ₹7.00 Cr | ₹4.89 Cr | ₹17 Cr | ₹26 Cr |
Intereston Fixed deposits | ₹9.64 Cr | ₹6.22 Cr | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹10 Cr | ₹6.35 Cr | ₹7.72 Cr | ₹11 Cr | ₹12 Cr |
PBDT | ₹119 Cr | ₹229 Cr | ₹409 Cr | ₹399 Cr | ₹223 Cr |
Depreciation | ₹120 Cr | ₹111 Cr | ₹116 Cr | ₹109 Cr | ₹97 Cr |
Profit Before Taxation & Exceptional Items | ₹-1.09 Cr | ₹118 Cr | ₹293 Cr | ₹291 Cr | ₹126 Cr |
Exceptional Income / Expenses | ₹37 Cr | - | - | - | - |
Profit Before Tax | ₹36 Cr | ₹117 Cr | ₹295 Cr | ₹292 Cr | ₹127 Cr |
Provision for Tax | ₹0.76 Cr | ₹20 Cr | ₹85 Cr | ₹77 Cr | ₹28 Cr |
Current Income Tax | ₹35 Cr | ₹32 Cr | ₹87 Cr | ₹86 Cr | ₹42 Cr |
Deferred Tax | ₹-33 Cr | ₹-3.67 Cr | ₹-5.88 Cr | ₹-8.52 Cr | ₹-14 Cr |
Other taxes | ₹-1.23 Cr | ₹-9.07 Cr | ₹3.45 Cr | - | ₹-0.38 Cr |
Profit After Tax | ₹35 Cr | ₹97 Cr | ₹210 Cr | ₹214 Cr | ₹99 Cr |
Extra items | - | - | - | ₹46 Cr | ₹6.98 Cr |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹35 Cr | ₹97 Cr | ₹210 Cr | ₹260 Cr | ₹106 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹743 Cr | ₹701 Cr | ₹534 Cr | ₹304 Cr | ₹229 Cr |
Appropriations | ₹777 Cr | ₹798 Cr | ₹744 Cr | ₹563 Cr | ₹335 Cr |
General Reserves | - | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹20 Cr | ₹30 Cr | ₹18 Cr | ₹8.34 Cr | ₹14 Cr |
Equity Dividend % | ₹375.00 | ₹450.00 | ₹650.00 | ₹400.00 | ₹200.00 |
Earnings Per Share | ₹46.13 | ₹128.83 | ₹280.07 | ₹346.68 | ₹141.68 |
Adjusted EPS | ₹46.13 | ₹128.83 | ₹280.07 | ₹346.68 | ₹141.68 |
Compare Income Statement of peers of HIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HIL | ₹1,841.4 Cr | -5.4% | 0% | -13.7% | Stock Analytics | |
ULTRATECH CEMENT | ₹329,829.0 Cr | -4.3% | 4.3% | 17.1% | Stock Analytics | |
AMBUJA CEMENTS | ₹135,189.0 Cr | -4.8% | 13.5% | 7.2% | Stock Analytics | |
SHREE CEMENT | ₹97,643.3 Cr | -3.6% | 12.5% | -3.3% | Stock Analytics | |
ACC | ₹38,767.7 Cr | -8.1% | 1.9% | -5.4% | Stock Analytics | |
DALMIA BHARAT | ₹33,818.0 Cr | -7.2% | 1.8% | -21% | Stock Analytics |
HIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HIL | -5.4% |
0% |
-13.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses