THE HITECH GEARS
|
THE HITECH GEARS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,107 Cr | ₹1,169 Cr | ₹972 Cr | ₹746 Cr | ₹723 Cr |
Sales | ₹1,057 Cr | ₹1,109 Cr | ₹925 Cr | ₹727 Cr | ₹706 Cr |
Job Work/ Contract Receipts | ₹27 Cr | ₹31 Cr | ₹21 Cr | ₹1.23 Cr | ₹0.57 Cr |
Processing Charges / Service Income | - | ₹0.01 Cr | ₹0.12 Cr | - | ₹0.33 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹23 Cr | ₹29 Cr | ₹26 Cr | ₹18 Cr | ₹16 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,107 Cr | ₹1,169 Cr | ₹971 Cr | ₹746 Cr | ₹722 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.36 Cr | ₹7.47 Cr | ₹-28 Cr | ₹2.21 Cr | ₹4.50 Cr |
Raw Material Consumed | ₹570 Cr | ₹592 Cr | ₹510 Cr | ₹365 Cr | ₹333 Cr |
Opening Raw Materials | ₹26 Cr | ₹16 Cr | ₹21 Cr | ₹15 Cr | ₹33 Cr |
Purchases Raw Materials | ₹544 Cr | ₹585 Cr | ₹483 Cr | ₹352 Cr | ₹290 Cr |
Closing Raw Materials | ₹21 Cr | ₹26 Cr | ₹16 Cr | ₹21 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | ₹21 Cr | ₹17 Cr | ₹22 Cr | ₹19 Cr | ₹25 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹41 Cr | ₹40 Cr | ₹35 Cr | ₹33 Cr | ₹35 Cr |
Electricity & Power | ₹41 Cr | ₹40 Cr | ₹35 Cr | ₹33 Cr | ₹35 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹197 Cr | ₹218 Cr | ₹215 Cr | ₹160 Cr | ₹177 Cr |
Salaries, Wages & Bonus | ₹179 Cr | ₹208 Cr | ₹206 Cr | ₹152 Cr | ₹168 Cr |
Contributions to EPF & Pension Funds | ₹3.64 Cr | ₹3.68 Cr | ₹3.53 Cr | ₹3.08 Cr | ₹3.43 Cr |
Workmen and Staff Welfare Expenses | ₹13 Cr | ₹4.92 Cr | ₹4.64 Cr | ₹3.75 Cr | ₹4.37 Cr |
Other Employees Cost | ₹1.01 Cr | ₹1.52 Cr | ₹1.06 Cr | ₹1.16 Cr | ₹1.19 Cr |
Other Manufacturing Expenses | ₹96 Cr | ₹100 Cr | ₹98 Cr | ₹61 Cr | ₹52 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹7.27 Cr | ₹9.78 Cr | ₹9.51 Cr | ₹6.17 Cr | ₹4.58 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹89 Cr | ₹90 Cr | ₹89 Cr | ₹55 Cr | ₹47 Cr |
General and Administration Expenses | ₹21 Cr | ₹22 Cr | ₹19 Cr | ₹8.13 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹2.26 Cr | ₹2.26 Cr | ₹1.91 Cr | ₹2.34 Cr | ₹2.21 Cr |
Insurance | ₹7.49 Cr | ₹7.35 Cr | ₹6.01 Cr | ₹4.39 Cr | ₹3.97 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹1.00 Cr | ₹5.45 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.42 Cr | ₹0.55 Cr | ₹0.50 Cr | ₹0.40 Cr | ₹0.28 Cr |
Selling and Distribution Expenses | ₹12 Cr | ₹21 Cr | ₹21 Cr | ₹11 Cr | ₹6.84 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹12 Cr | ₹21 Cr | ₹21 Cr | ₹11 Cr | ₹6.84 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹20 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr | ₹19 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹1.24 Cr | ₹0.28 Cr | ₹1.27 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹27 Cr | ₹19 Cr | ₹15 Cr | ₹19 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹957 Cr | ₹1,028 Cr | ₹889 Cr | ₹656 Cr | ₹638 Cr |
Operating Profit (Excl OI) | ₹150 Cr | ₹141 Cr | ₹82 Cr | ₹90 Cr | ₹84 Cr |
Other Income | ₹9.93 Cr | ₹7.93 Cr | ₹7.87 Cr | ₹10 Cr | ₹11 Cr |
Interest Received | ₹3.77 Cr | ₹2.71 Cr | ₹1.88 Cr | ₹3.34 Cr | ₹2.98 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
Profit on sale of Fixed Assets | ₹0.43 Cr | ₹1.51 Cr | ₹0.86 Cr | ₹0.01 Cr | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹2.03 Cr | ₹0.05 Cr | ₹0.59 Cr | ₹0.05 Cr | ₹1.67 Cr |
Foreign Exchange Gains | ₹1.80 Cr | ₹3.30 Cr | ₹4.22 Cr | ₹2.78 Cr | ₹1.82 Cr |
Others | ₹1.90 Cr | ₹0.34 Cr | ₹0.33 Cr | ₹4.31 Cr | ₹4.95 Cr |
Operating Profit | ₹160 Cr | ₹149 Cr | ₹90 Cr | ₹100 Cr | ₹95 Cr |
Interest | ₹38 Cr | ₹33 Cr | ₹26 Cr | ₹23 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹22 Cr | ₹27 Cr | ₹21 Cr | ₹17 Cr | ₹28 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.10 Cr | ₹1.27 Cr | ₹0.76 Cr | ₹4.29 Cr | ₹2.11 Cr |
Other Interest | ₹10 Cr | ₹5.39 Cr | ₹5.14 Cr | ₹1.92 Cr | ₹3.16 Cr |
PBDT | ₹122 Cr | ₹116 Cr | ₹63 Cr | ₹77 Cr | ₹62 Cr |
Depreciation | ₹61 Cr | ₹82 Cr | ₹52 Cr | ₹43 Cr | ₹43 Cr |
Profit Before Taxation & Exceptional Items | ₹61 Cr | ₹34 Cr | ₹11 Cr | ₹34 Cr | ₹19 Cr |
Exceptional Income / Expenses | ₹77 Cr | - | - | - | - |
Profit Before Tax | ₹138 Cr | ₹34 Cr | ₹11 Cr | ₹34 Cr | ₹19 Cr |
Provision for Tax | ₹24 Cr | ₹11 Cr | ₹12 Cr | ₹5.23 Cr | ₹11 Cr |
Current Income Tax | ₹17 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr | ₹6.54 Cr |
Deferred Tax | ₹6.97 Cr | ₹-9.06 Cr | ₹-2.68 Cr | ₹-9.58 Cr | ₹4.44 Cr |
Other taxes | ₹-0.20 Cr | ₹1.15 Cr | ₹0.89 Cr | ₹1.21 Cr | ₹-0.28 Cr |
Profit After Tax | ₹114 Cr | ₹23 Cr | ₹-1.10 Cr | ₹29 Cr | ₹8.28 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹114 Cr | ₹23 Cr | ₹-1.10 Cr | ₹29 Cr | ₹8.28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹268 Cr | ₹247 Cr | ₹251 Cr | ₹221 Cr | ₹220 Cr |
Appropriations | ₹382 Cr | ₹270 Cr | ₹250 Cr | ₹250 Cr | ₹228 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.58 Cr |
Other Appropriation | ₹4.20 Cr | ₹1.85 Cr | ₹2.81 Cr | ₹-0.65 Cr | ₹3.87 Cr |
Equity Dividend % | ₹50.00 | ₹25.00 | ₹15.00 | ₹20.00 | ₹15.00 |
Earnings Per Share | ₹60.84 | ₹12.32 | ₹-0.59 | ₹15.34 | ₹4.41 |
Adjusted EPS | ₹60.84 | ₹12.32 | ₹-0.59 | ₹15.34 | ₹4.41 |
Compare Income Statement of peers of THE HITECH GEARS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE HITECH GEARS | ₹1,137.4 Cr | 4.3% | -2.7% | 8.6% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹90,733.0 Cr | -2.1% | 11.5% | 12% | Stock Analytics | |
BOSCH | ₹82,532.8 Cr | 0.1% | 5.9% | -7.3% | Stock Analytics | |
UNO MINDA | ₹49,533.1 Cr | -5.7% | 7% | 29.9% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,977.3 Cr | -6% | -5.6% | -34.7% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹26,630.3 Cr | -3.7% | 9.1% | 5.3% | Stock Analytics |
THE HITECH GEARS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE HITECH GEARS | 4.3% |
-2.7% |
8.6% |
SENSEX | -1.3% |
4.2% |
3.6% |
You may also like the below Video Courses