GARWARE HITECH FILMS
|
GARWARE HITECH FILMS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,113 Cr | ₹1,680 Cr | ₹1,440 Cr | ₹1,304 Cr | ₹989 Cr |
| Sales | ₹2,081 Cr | ₹1,654 Cr | ₹1,414 Cr | ₹1,276 Cr | ₹971 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹32 Cr | ₹25 Cr | ₹26 Cr | ₹28 Cr | ₹18 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,109 Cr | ₹1,677 Cr | ₹1,438 Cr | ₹1,303 Cr | ₹989 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.94 Cr | ₹-21 Cr | ₹16 Cr | ₹-68 Cr | ₹-13 Cr |
| Raw Material Consumed | ₹982 Cr | ₹821 Cr | ₹648 Cr | ₹598 Cr | ₹366 Cr |
| Opening Raw Materials | ₹110 Cr | ₹48 Cr | ₹43 Cr | ₹29 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹990 Cr | ₹883 Cr | ₹653 Cr | ₹611 Cr | ₹372 Cr |
| Closing Raw Materials | ₹118 Cr | ₹110 Cr | ₹48 Cr | ₹43 Cr | ₹29 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹136 Cr | ₹125 Cr | ₹127 Cr | ₹106 Cr | ₹82 Cr |
| Electricity & Power | ₹135 Cr | ₹124 Cr | ₹126 Cr | ₹105 Cr | ₹81 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.30 Cr | ₹1.14 Cr | ₹1.20 Cr | ₹1.22 Cr | ₹1.06 Cr |
| Employee Cost | ₹178 Cr | ₹143 Cr | ₹122 Cr | ₹123 Cr | ₹108 Cr |
| Salaries, Wages & Bonus | ₹159 Cr | ₹125 Cr | ₹106 Cr | ₹107 Cr | ₹93 Cr |
| Contributions to EPF & Pension Funds | ₹13 Cr | ₹11 Cr | ₹9.55 Cr | ₹9.13 Cr | ₹8.40 Cr |
| Workmen and Staff Welfare Expenses | ₹6.50 Cr | ₹7.27 Cr | ₹6.17 Cr | ₹6.76 Cr | ₹6.47 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹220 Cr | ₹183 Cr | ₹167 Cr | ₹169 Cr | ₹131 Cr |
| Sub-contracted / Out sourced services | ₹34 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹18 Cr |
| Processing Charges | ₹55 Cr | ₹45 Cr | ₹44 Cr | ₹50 Cr | ₹40 Cr |
| Repairs and Maintenance | ₹20 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹111 Cr | ₹92 Cr | ₹78 Cr | ₹80 Cr | ₹59 Cr |
| General and Administration Expenses | ₹42 Cr | ₹43 Cr | ₹36 Cr | ₹31 Cr | ₹28 Cr |
| Rent , Rates & Taxes | ₹2.08 Cr | ₹2.93 Cr | ₹1.51 Cr | ₹2.06 Cr | ₹1.94 Cr |
| Insurance | ₹5.21 Cr | ₹4.82 Cr | ₹4.51 Cr | ₹3.86 Cr | ₹3.48 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹15 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr |
| Traveling and conveyance | ₹10 Cr | ₹7.72 Cr | ₹6.63 Cr | ₹3.62 Cr | ₹2.09 Cr |
| Other Administration | ₹8.97 Cr | ₹8.54 Cr | ₹7.38 Cr | ₹7.56 Cr | ₹5.84 Cr |
| Selling and Distribution Expenses | ₹101 Cr | ₹86 Cr | ₹80 Cr | ₹82 Cr | ₹50 Cr |
| Advertisement & Sales Promotion | ₹41 Cr | ₹36 Cr | ₹7.80 Cr | ₹1.58 Cr | ₹0.67 Cr |
| Sales Commissions & Incentives | ₹1.47 Cr | ₹1.08 Cr | ₹1.52 Cr | ₹1.70 Cr | ₹1.72 Cr |
| Freight and Forwarding | ₹59 Cr | ₹49 Cr | ₹71 Cr | ₹79 Cr | ₹48 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹24 Cr | ₹19 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.43 Cr | - | - | ₹0.18 Cr | - |
| Losson disposal of fixed assets(net) | - | ₹0.13 Cr | - | - | ₹0.76 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹23 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,668 Cr | ₹1,395 Cr | ₹1,211 Cr | ₹1,065 Cr | ₹771 Cr |
| Operating Profit (Excl OI) | ₹441 Cr | ₹282 Cr | ₹227 Cr | ₹238 Cr | ₹218 Cr |
| Other Income | ₹54 Cr | ₹39 Cr | ₹42 Cr | ₹39 Cr | ₹16 Cr |
| Interest Received | ₹2.37 Cr | ₹2.06 Cr | ₹1.85 Cr | ₹0.49 Cr | ₹0.70 Cr |
| Dividend Received | ₹0.08 Cr | ₹0.09 Cr | ₹0.18 Cr | ₹0.07 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | - | - | ₹3.62 Cr | ₹15 Cr | - |
| Profits on sale of Investments | ₹5.76 Cr | ₹4.68 Cr | ₹2.63 Cr | ₹3.51 Cr | ₹2.18 Cr |
| Provision Written Back | ₹0.32 Cr | ₹0.78 Cr | ₹0.69 Cr | ₹0.27 Cr | ₹1.15 Cr |
| Foreign Exchange Gains | ₹19 Cr | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹8.97 Cr |
| Others | ₹27 Cr | ₹16 Cr | ₹16 Cr | ₹5.43 Cr | ₹2.74 Cr |
| Operating Profit | ₹495 Cr | ₹321 Cr | ₹269 Cr | ₹277 Cr | ₹234 Cr |
| Interest | ₹8.78 Cr | ₹12 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹5.97 Cr | ₹3.71 Cr | ₹4.46 Cr | ₹4.86 Cr | ₹4.62 Cr |
| Other Interest | ₹2.81 Cr | ₹8.07 Cr | ₹13 Cr | ₹13 Cr | ₹15 Cr |
| PBDT | ₹487 Cr | ₹309 Cr | ₹252 Cr | ₹259 Cr | ₹214 Cr |
| Depreciation | ₹41 Cr | ₹39 Cr | ₹32 Cr | ₹28 Cr | ₹24 Cr |
| Profit Before Taxation & Exceptional Items | ₹445 Cr | ₹270 Cr | ₹220 Cr | ₹231 Cr | ₹190 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹445 Cr | ₹270 Cr | ₹220 Cr | ₹231 Cr | ₹190 Cr |
| Provision for Tax | ₹114 Cr | ₹67 Cr | ₹54 Cr | ₹64 Cr | ₹64 Cr |
| Current Income Tax | ₹110 Cr | ₹61 Cr | ₹49 Cr | ₹44 Cr | ₹36 Cr |
| Deferred Tax | ₹4.62 Cr | ₹5.64 Cr | ₹4.49 Cr | ₹20 Cr | ₹28 Cr |
| Other taxes | ₹0.09 Cr | ₹0.03 Cr | ₹-0.04 Cr | ₹-0.44 Cr | - |
| Profit After Tax | ₹331 Cr | ₹203 Cr | ₹166 Cr | ₹167 Cr | ₹126 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹331 Cr | ₹203 Cr | ₹166 Cr | ₹167 Cr | ₹126 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,045 Cr | ₹867 Cr | ₹724 Cr | ₹583 Cr | ₹458 Cr |
| Appropriations | ₹1,376 Cr | ₹1,070 Cr | ₹891 Cr | ₹750 Cr | ₹584 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹27 Cr | ₹25 Cr | ₹24 Cr | ₹26 Cr | ₹1.05 Cr |
| Equity Dividend % | ₹120.00 | ₹100.00 | ₹100.00 | ₹100.00 | ₹100.00 |
| Earnings Per Share | ₹142.58 | ₹87.51 | ₹71.51 | ₹71.96 | ₹54.21 |
| Adjusted EPS | ₹142.58 | ₹87.51 | ₹71.51 | ₹71.96 | ₹54.21 |
Compare Income Statement of peers of GARWARE HITECH FILMS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GARWARE HITECH FILMS | ₹8,622.2 Cr | 15.3% | 17% | -9.8% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹50,810.8 Cr | -4.9% | -7.6% | -16.5% | Stock Analytics | |
| ASTRAL | ₹38,447.0 Cr | -0.7% | -0.3% | -21.4% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,730.1 Cr | -1% | -10.7% | -41% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,655.8 Cr | -4.8% | -6.4% | -4.1% | Stock Analytics | |
| EPL | ₹6,582.8 Cr | -0.8% | -4.2% | -23.4% | Stock Analytics | |
GARWARE HITECH FILMS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GARWARE HITECH FILMS | 15.3% |
17% |
-9.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses