HLE GLASCOAT
|
HLE GLASCOAT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹924 Cr | ₹644 Cr | ₹442 Cr | ₹427 Cr | ₹360 Cr |
Sales | ₹911 Cr | ₹637 Cr | ₹474 Cr | ₹417 Cr | ₹352 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹13 Cr | ₹9.35 Cr | ₹7.49 Cr | ₹7.27 Cr | ₹4.69 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹-0.50 Cr | ₹-2.16 Cr | ₹-39 Cr | ₹2.58 Cr | ₹2.98 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹923 Cr | ₹644 Cr | ₹442 Cr | ₹426 Cr | ₹359 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.76 Cr | ₹-20 Cr | ₹6.38 Cr | ₹-18 Cr | ₹-1.88 Cr |
Raw Material Consumed | ₹421 Cr | ₹339 Cr | ₹230 Cr | ₹230 Cr | ₹198 Cr |
Opening Raw Materials | ₹93 Cr | ₹78 Cr | ₹60 Cr | ₹55 Cr | ₹39 Cr |
Purchases Raw Materials | ₹410 Cr | ₹353 Cr | ₹228 Cr | ₹234 Cr | ₹214 Cr |
Closing Raw Materials | ₹82 Cr | ₹93 Cr | ₹57 Cr | ₹60 Cr | ₹55 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹42 Cr | ₹27 Cr | ₹17 Cr | ₹22 Cr | ₹18 Cr |
Electricity & Power | ₹42 Cr | ₹27 Cr | ₹17 Cr | ₹22 Cr | ₹18 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹147 Cr | ₹67 Cr | ₹36 Cr | ₹32 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹142 Cr | ₹63 Cr | ₹33 Cr | ₹30 Cr | ₹25 Cr |
Contributions to EPF & Pension Funds | ₹1.86 Cr | ₹1.69 Cr | ₹1.53 Cr | ₹1.21 Cr | ₹1.06 Cr |
Workmen and Staff Welfare Expenses | ₹3.64 Cr | ₹2.71 Cr | ₹1.85 Cr | ₹1.31 Cr | ₹1.25 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹90 Cr | ₹79 Cr | ₹32 Cr | ₹62 Cr | ₹48 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹62 Cr | ₹57 Cr | ₹45 Cr | ₹39 Cr | ₹29 Cr |
Repairs and Maintenance | ₹11 Cr | ₹6.47 Cr | ₹4.48 Cr | ₹4.85 Cr | ₹3.95 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹17 Cr | ₹15 Cr | ₹-18 Cr | ₹18 Cr | ₹16 Cr |
General and Administration Expenses | ₹29 Cr | ₹15 Cr | ₹12 Cr | ₹8.44 Cr | ₹8.51 Cr |
Rent , Rates & Taxes | ₹3.70 Cr | ₹1.84 Cr | ₹3.01 Cr | ₹0.48 Cr | ₹1.05 Cr |
Insurance | ₹2.81 Cr | ₹1.62 Cr | ₹0.91 Cr | ₹0.77 Cr | ₹0.62 Cr |
Printing and stationery | ₹0.80 Cr | ₹0.45 Cr | ₹0.31 Cr | ₹0.33 Cr | ₹0.29 Cr |
Professional and legal fees | ₹9.49 Cr | ₹6.57 Cr | ₹4.60 Cr | ₹3.74 Cr | ₹3.90 Cr |
Traveling and conveyance | ₹5.10 Cr | ₹2.06 Cr | ₹1.10 Cr | ₹0.86 Cr | ₹1.04 Cr |
Other Administration | ₹7.45 Cr | ₹2.54 Cr | ₹2.28 Cr | ₹2.28 Cr | ₹1.60 Cr |
Selling and Distribution Expenses | ₹29 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹1.16 Cr | ₹0.30 Cr | ₹0.07 Cr | ₹0.25 Cr | ₹0.85 Cr |
Sales Commissions & Incentives | ₹8.40 Cr | ₹4.68 Cr | ₹4.09 Cr | ₹4.45 Cr | ₹4.23 Cr |
Freight and Forwarding | ₹18 Cr | ₹13 Cr | ₹9.15 Cr | ₹8.22 Cr | ₹5.88 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.89 Cr | ₹1.58 Cr | ₹0.58 Cr | ₹0.40 Cr | ₹0.06 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹6.08 Cr | ₹5.50 Cr | ₹3.05 Cr | ₹3.34 Cr |
Bad debts /advances written off | - | ₹0.00 Cr | ₹0.15 Cr | ₹0.35 Cr | ₹0.25 Cr |
Provision for doubtful debts | ₹0.36 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.39 Cr | ₹0.14 Cr |
Losson disposal of fixed assets(net) | - | ₹0.36 Cr | ₹2.10 Cr | ₹0.30 Cr | ₹0.40 Cr |
Losson foreign exchange fluctuations | ₹0.62 Cr | ₹0.08 Cr | ₹0.17 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹5.54 Cr | ₹3.01 Cr | ₹2.01 Cr | ₹2.55 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹783 Cr | ₹531 Cr | ₹354 Cr | ₹354 Cr | ₹313 Cr |
Operating Profit (Excl OI) | ₹140 Cr | ₹113 Cr | ₹88 Cr | ₹73 Cr | ₹46 Cr |
Other Income | ₹7.52 Cr | ₹7.45 Cr | ₹3.45 Cr | ₹4.80 Cr | ₹2.87 Cr |
Interest Received | ₹0.48 Cr | ₹0.39 Cr | ₹0.57 Cr | ₹0.64 Cr | ₹0.82 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.26 Cr | ₹0.26 Cr | ₹0.32 Cr | ₹0.06 Cr | ₹0.43 Cr |
Profits on sale of Investments | - | ₹1.11 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹2.43 Cr | ₹1.44 Cr | - | ₹0.05 Cr | ₹0.20 Cr |
Others | ₹4.36 Cr | ₹4.25 Cr | ₹2.54 Cr | ₹4.02 Cr | ₹1.39 Cr |
Operating Profit | ₹147 Cr | ₹120 Cr | ₹92 Cr | ₹77 Cr | ₹49 Cr |
Interest | ₹25 Cr | ₹14 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹9.37 Cr | ₹6.62 Cr | ₹4.47 Cr | ₹5.73 Cr | ₹6.67 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.45 Cr | ₹3.44 Cr | ₹3.71 Cr | ₹3.99 Cr | ₹3.30 Cr |
Other Interest | ₹12 Cr | ₹3.93 Cr | ₹2.44 Cr | ₹3.62 Cr | ₹5.08 Cr |
PBDT | ₹122 Cr | ₹106 Cr | ₹81 Cr | ₹64 Cr | ₹34 Cr |
Depreciation | ₹22 Cr | ₹10 Cr | ₹6.97 Cr | ₹7.44 Cr | ₹6.53 Cr |
Profit Before Taxation & Exceptional Items | ₹100 Cr | ₹96 Cr | ₹74 Cr | ₹57 Cr | ₹28 Cr |
Exceptional Income / Expenses | - | ₹-9.11 Cr | - | - | - |
Profit Before Tax | ₹100 Cr | ₹87 Cr | ₹74 Cr | ₹57 Cr | ₹28 Cr |
Provision for Tax | ₹30 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr | ₹8.98 Cr |
Current Income Tax | ₹26 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr | ₹7.30 Cr |
Deferred Tax | ₹3.59 Cr | ₹0.39 Cr | ₹-0.09 Cr | ₹0.63 Cr | ₹3.44 Cr |
Other taxes | ₹0.03 Cr | ₹-0.02 Cr | - | ₹-0.16 Cr | ₹-1.76 Cr |
Profit After Tax | ₹71 Cr | ₹61 Cr | ₹51 Cr | ₹39 Cr | ₹19 Cr |
Extra items | ₹-1.01 Cr | ₹-2.44 Cr | ₹2.23 Cr | - | - |
Minority Interest | ₹0.01 Cr | ₹-0.07 Cr | ₹-1.05 Cr | ₹-0.96 Cr | ₹-0.64 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹70 Cr | ₹58 Cr | ₹52 Cr | ₹38 Cr | ₹18 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹72 Cr | ₹34 Cr | ₹35 Cr | ₹18 Cr | ₹6.75 Cr |
Appropriations | ₹142 Cr | ₹92 Cr | ₹87 Cr | ₹56 Cr | ₹25 Cr |
General Reserves | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹4.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹0.53 Cr | - |
Other Appropriation | ₹6.83 Cr | ₹-0.88 Cr | ₹33 Cr | - | ₹2.68 Cr |
Equity Dividend % | ₹55.00 | ₹50.00 | ₹40.00 | ₹45.00 | - |
Earnings Per Share | ₹10.23 | ₹42.60 | ₹40.01 | ₹29.57 | ₹27.52 |
Adjusted EPS | ₹10.23 | ₹8.52 | ₹8.00 | ₹5.91 | ₹5.50 |
Compare Income Statement of peers of HLE GLASCOAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HLE GLASCOAT | ₹2,541.1 Cr | -0.2% | -8% | -32.2% | Stock Analytics | |
BHARAT ELECTRONICS | ₹216,845.0 Cr | 1.5% | -4.9% | 59.6% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,027.6 Cr | -1.2% | -7.8% | 20.6% | Stock Analytics | |
THERMAX | ₹48,379.2 Cr | -7.4% | -15.8% | 27.5% | Stock Analytics | |
TRIVENI TURBINE | ₹24,244.5 Cr | 1.9% | 3.1% | 77.8% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,140.6 Cr | 1.1% | -6.8% | 54% | Stock Analytics |
HLE GLASCOAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HLE GLASCOAT | -0.2% |
-8% |
-32.2% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses